Valuation Karmarts

Stocks

End-of-day quote Thailand S.E. 2026-09-11			5-day change	1st Jan Change
7.000 ^THB	-0.71%		+3.70%	-21.79%

08-11	Karmarts Public Company Limited Declares Interim Cash Dividend for the operating period from April 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI
08-11	Karmarts 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	2021	2022	2024	2025	2026	2027
Market Cap ¹	3,274	6,996	14,117	11,397	8,914	-
Change	-	113.71%	-	-19.26%	-21.79%	-
Enterprise Value (EV) ¹	3,274	7,339	13,307	11,978	8,556	8,311
Change	-	124.19%	-	-9.99%	-28.57%	-2.86%
P/E	11.3x	21.5x	20.8x	16.3x	10.1x	8.97x
PBR	-	5.37x	4.12x	3.31x	2x	1.78x
PEG	-	1.8x	-	4.32x	0.4x	0.7x
Capitalization / Revenue	-	3.66x	4.48x	3.27x	2.21x	2.02x
EV / Revenue	-	3.84x	4.23x	3.44x	2.12x	1.88x
EV / EBITDA	-	15.4x	-	13x	8.03x	6.99x
EV / EBIT	-	17.4x	16.3x	13.8x	8.48x	7.24x
EV / FCF	-	-114x	63.6x	23.4x	14.3x	12.2x
FCF Yield	-	-0.88%	1.57%	4.27%	7.01%	8.17%
Dividend per Share ²	-	0.2229	0.41	0.44	0.34	0.38
Rate of return	-	3.27%	3.73%	4.92%	4.86%	5.43%
EPS ²	0.2829	0.3171	0.53	0.55	0.69	0.78
Distribution rate	-	70.3%	77.4%	80%	49.3%	48.7%
Net sales ¹	-	1,910	3,148	3,484	4,035	4,416
EBITDA ¹	-	477	-	924.4	1,066	1,189
EBIT ¹	-	423	813.9	867.4	1,009	1,148
Net income ¹	292.9	327	678	706.7	881	1,001
Net Debt ¹	-	343.2	-809.2	581.2	-358	-603
Reference price ²	3.189	6.814	11.000	8.950	7.000	7.000
Nbr of stocks (in thousands)	1,026,664	1,026,664	1,283,331	1,273,421	1,273,421	-
Announcement Date	2/24/22	2/24/23	2/24/25	2/26/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KARMARTS	10.14x	2.12x	8.03x	4.86%	270M
PROCTER & GAMBLE COMPANY	21.34x	4.08x	14.92x	3.03%	337B
UNILEVER PLC	17.93x	2.67x	11.79x	3.6%	133B
COLGATE-PALMOLIVE COMPANY	23.61x	3.55x	14.9x	2.45%	69.19B
HINDUSTAN UNILEVER LIMITED	40.05x	6.43x	27.9x	2.33%	47.39B
ESTEE LAUDER	32.76x	2.58x	14.33x	1.64%	35.14B
KENVUE INC.	18.73x	2.65x	11.03x	4.75%	34.15B
KAO CORPORATION	21.88x	1.59x	10.19x	2.31%	19.95B
BEIERSDORF	19.33x	1.22x	7.98x	1.36%	18.56B
ESSITY AB	15.15x	1.46x	8.4x	3.51%	18.28B
Average	22.09x	2.83x	12.95x	2.98%	71.29B
Weighted average by Cap.	22.41x	3.57x	14.50x	2.99%