Valuation JCK Hospitality Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-04			5-day change	1st Jan Change
0.0500 ^THB	0.00%		-16.67%	-77.27%

08-20	Quantum D C Public Company Limited Announces Restatement of Standalone and Consolidated Earnings Results for the Year Ended December 31, 2025	CI
08-16	Quantum D C Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	235.7	461.1	305.1	304.4	233.9	43.93
Change	-	95.6%	-33.82%	-0.24%	-23.15%	-81.22%
Enterprise Value (EV) ¹	864.1	1,094	855.7	766.8	794.4	624.9
Change	-	26.59%	-21.77%	-10.38%	3.59%	-21.34%
P/E	-1.45x	-1x	-1x	-1.33x	-1x	-0.04x
PBR	5.68x	32.7x	4.46x	0.66x	1.03x	0.3x
PEG	-	-0x	0x	0x	180,000.01x	0x
Capitalization / Revenue	0.34x	1.04x	0.56x	1.06x	2.03x	3.46x
EV / Revenue	1.23x	2.47x	1.57x	2.66x	6.9x	49.2x
EV / EBITDA	-15.8x	-7.52x	-5.8x	-5.08x	-4.75x	-10.7x
EV / EBIT	-8.38x	-5.86x	-4.49x	-4.19x	-4.17x	-8.26x
EV / FCF	7.77x	14.8x	25.9x	6.94x	-4.41x	-36.8x
FCF Yield	12.9%	6.74%	3.86%	14.4%	-22.7%	-2.72%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-120	-210	-78	-18	-18	-5.89
Distribution rate	-	-	-	-	-	-
Net sales ¹	701.4	443.6	543.6	288.5	115.1	12.69
EBITDA ¹	-54.75	-145.5	-147.6	-150.8	-167.3	-58.6
EBIT ¹	-103.1	-186.6	-190.4	-182.9	-190.3	-75.61
Net income ¹	-142	-340	-227.5	-108.9	-249.3	-111.5
Net Debt ¹	628.4	632.8	550.5	462.4	560.4	580.9
Reference price ²	174.0000	210.0000	78.0000	24.0000	18.0000	0.2200
Nbr of stocks (in thousands)	1,355	2,196	3,912	12,684	12,997	199,677
Announcement Date	3/1/21	3/9/22	3/1/23	3/1/24	3/3/25	2/27/26

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARAMARK	31.44x	0.97x	12.58x	0.84%	14.97B
TEXAS ROADHOUSE, INC.	28.71x	1.88x	16.42x	1.58%	12.44B
BRINKER INTERNATIONAL, INC.	17.45x	1.57x	10.31x	-.--%	9.62B
THE CHEESECAKE FACTORY INCORPORATED	24.21x	1.42x	15.29x	1.14%	5.35B
DO & CO AKTIENGESELLSCHAFT	18.37x	0.82x	6.66x	1.34%	2.63B
CREATE RESTAURANTS HOLDINGS INC.	57.56x	-	-	0.64%	2.1B
SSP GROUP PLC	15.54x	0.9x	4.63x	2.5%	2.02B
BJ'S RESTAURANTS, INC.	26.92x	-	-	-.--%	1.27B
Average	27.52x	1.26x	10.98x	1.01%	6.3B
Weighted average by Cap.	26.98x	1.38x	12.77x	0.96%