Valuation Karmarts

Stocks

End-of-day quote Thailand S.E. 2026-11-02			5-day change	1st Jan Change
6.600 ^THB	+0.76%		-6.38%	-26.26%

10-10	Certain Ordinary Shares of Karmarts Public Company Limited are subject to a Lock-Up Agreement Ending on 11-OCT-2026.	CI
10-05	Karmarts Public Company Limited authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	3,274	6,996	14,117	11,397	8,405	-	-
Change	-	113.71%	-	-19.26%	-26.26%	-	-
Enterprise Value (EV) ¹	3,274	7,339	13,307	11,978	9,132	9,149	9,194
Change	-	124.19%	-	-9.99%	-23.77%	0.19%	0.49%
P/E	11.3x	21.5x	20.8x	16.3x	12.7x	11.6x	10.8x
PBR	-	5.37x	4.12x	3.31x	2.19x	2.09x	1.99x
PEG	-	1.8x	-	4.32x	-2.33x	1.21x	1.54x
Capitalization / Revenue	-	3.66x	4.48x	3.27x	2.4x	2.27x	2.13x
EV / Revenue	-	3.84x	4.23x	3.44x	2.61x	2.47x	2.33x
EV / EBITDA	-	15.4x	-	13x	10.4x	9.77x	9.21x
EV / EBIT	-	17.4x	16.3x	13.8x	11.1x	10.2x	9.64x
EV / FCF	-	-114x	63.6x	23.4x	64.3x	17.6x	17x
FCF Yield	-	-0.88%	1.57%	4.27%	1.56%	5.69%	5.88%
Dividend per Share ²	-	0.2229	0.41	0.44	0.42	0.48	0.49
Rate of return	-	3.27%	3.73%	4.92%	6.36%	7.27%	7.42%
EPS ²	0.2829	0.3171	0.53	0.55	0.52	0.57	0.61
Distribution rate	-	70.3%	77.4%	80%	80.8%	84.2%	80.3%
Net sales ¹	-	1,910	3,148	3,484	3,503	3,697	3,944
EBITDA ¹	-	477	-	924.4	880	936	998
EBIT ¹	-	423	813.9	867.4	823	895	954
Net income ¹	292.9	327	678	706.7	673	734	786
Net Debt ¹	-	343.2	-809.2	581.2	727	744	789
Reference price ²	3.189	6.814	11.000	8.950	6.600	6.600	6.600
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	12.6x	2.59x	10.3x	6.41%	247M
PROCTER & GAMBLE COMPANY	23.65x	4.46x	16.33x	2.72%	374B
L'ORÉAL	33.35x	5.05x	21x	1.76%	260B
UNILEVER PLC	19.06x	2.88x	12.73x	3.3%	140B
COLGATE-PALMOLIVE COMPANY	26.11x	3.85x	16.12x	2.19%	75.75B
GALDERMA GROUP AG	61.17x	8.67x	33.45x	0.25%	54.59B
HINDUSTAN UNILEVER LIMITED	38.78x	6.15x	27.05x	2.43%	46.14B
ESTEE LAUDER	37.21x	2.8x	15.57x	1.42%	39.52B
KENVUE INC.	20.63x	2.84x	11.95x	4.4%	37.11B
KIMBERLY-CLARK CORPORATION	16.93x	2.49x	11.53x	4.78%	35.9B
Average	28.95x	4.18x	17.60x	2.97%	106.4B
Weighted average by Cap.	28.34x	4.46x	17.98x	2.47%