Valuation Karmarts

Stocks

End-of-day quote Thailand S.E. 2026-10-02			5-day change	1st Jan Change
6.650 ^THB	0.00%		-2.92%	-25.70%

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	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,485	3,274	6,996	14,410	14,117	11,397
Change	-	-6.06%	113.71%	105.98%	-2.04%	-19.26%
Enterprise Value (EV) ¹	3,747	3,383	7,367	13,200	13,307	11,959
Change	-	-9.72%	117.8%	79.18%	0.81%	-10.13%
P/E	26.2x	11.2x	21.4x	18.4x	20.8x	16.2x
PBR	3.49x	2.84x	5.37x	4.45x	4.12x	3.31x
PEG	-	0x	1.8x	0.2x	-1.6x	3.55x
Capitalization / Revenue	2.63x	2.52x	3.73x	5.87x	4.41x	3.27x
EV / Revenue	2.83x	2.6x	3.93x	5.38x	4.15x	3.43x
EV / EBITDA	17.6x	8.33x	17.2x	18.5x	14.6x	13.1x
EV / EBIT	20.9x	9.1x	18.9x	19.5x	15.3x	13.8x
EV / FCF	24.5x	12.1x	-46.6x	47.1x	860x	66.9x
FCF Yield	4.08%	8.23%	-2.14%	2.12%	0.12%	1.49%
Dividend per Share ²	0.12	0.1543	0.2229	0.3086	0.41	0.44
Rate of return	3.54%	4.84%	3.27%	2.75%	3.73%	4.92%
EPS ²	0.1294	0.2853	0.3185	0.6096	0.5283	0.5524
Distribution rate	92.8%	54.1%	70%	50.6%	77.6%	79.7%
Net sales ¹	1,326	1,301	1,875	2,455	3,204	3,484
EBITDA ¹	212.4	406	427.3	714.1	909.9	911.4
EBIT ¹	178.9	371.8	389.6	676	869.9	867.4
Net income ¹	132.8	292.9	327	661	678	706.7
Net Debt ¹	262.1	109	371.3	-1,210	-809.2	561.7
Reference price ²	3.394	3.189	6.814	11.229	11.000	8.950
Nbr of stocks (in thousands)	1,026,664	1,026,664	1,026,664	1,283,333	1,283,331	1,273,421
Announcement Date	2/25/21	2/24/22	2/24/23	2/28/24	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	-	-	-	-	252M
PROCTER & GAMBLE COMPANY	21.29x	4.07x	14.88x	3.03%	337B
L'ORÉAL	28.62x	4.4x	18.16x	2.08%	223B
UNILEVER PLC	17.73x	2.66x	11.72x	3.6%	128B
COLGATE-PALMOLIVE COMPANY	23.18x	3.45x	14.51x	2.52%	67.17B
GALDERMA GROUP AG	51.2x	7.23x	27.86x	0.31%	45.15B
HINDUSTAN UNILEVER LIMITED	38.12x	6.13x	26.61x	2.45%	44.87B
ESTEE LAUDER	31.81x	2.4x	13.47x	1.69%	33.27B
KENVUE INC.	18.12x	2.57x	10.73x	4.91%	33.04B
KIMBERLY-CLARK CORPORATION	14.14x	2.31x	10.68x	5.47%	31.38B
Average	27.13x	3.91x	16.51x	2.9%	94.28B
Weighted average by Cap.	24.93x	3.99x	16.05x	2.79%