Valuation Karmarts

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
7.450 ^THB	-0.67%		-2.61%	-16.76%

05-13	Karmarts posts qtrly profit attributable 172.6 million baht	RE
05-13	Karmarts Public Company Limited Announces Interim Cash Dividend for the Operating Period from January 1, 2026 to March 31, 2026, Payable on June 12, 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	9,487	-
Change	-	113.71%	-	-19.26%	-16.76%	-
Enterprise Value (EV) ¹	3,274	7,339	13,307	11,978	9,129	8,884
Change	-	124.19%	-	-9.99%	-23.79%	-2.68%
P/E	11.3x	21.5x	20.8x	16.3x	10.8x	9.55x
PBR	-	5.37x	4.12x	3.31x	2.13x	1.89x
PEG	-	1.8x	-	4.32x	0.4x	0.7x
Capitalization / Revenue	-	3.66x	4.48x	3.27x	2.35x	2.15x
EV / Revenue	-	3.84x	4.23x	3.44x	2.26x	2.01x
EV / EBITDA	-	15.4x	-	13x	8.56x	7.47x
EV / EBIT	-	17.4x	16.3x	13.8x	9.05x	7.74x
EV / FCF	-	-114x	63.6x	23.4x	15.2x	13.1x
FCF Yield	-	-0.88%	1.57%	4.27%	6.57%	7.64%
Dividend per Share ²	-	0.2229	0.41	0.44	0.34	0.38
Rate of return	-	3.27%	3.73%	4.92%	4.56%	5.1%
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	7.450	7.450
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	10.8x	2.26x	8.56x	4.56%	282M
PROCTER & GAMBLE COMPANY	21.71x	4.22x	15.46x	2.89%	343B
UNILEVER PLC	17.65x	2.69x	11.91x	3.56%	131B
COLGATE-PALMOLIVE COMPANY	24.62x	3.7x	15.54x	2.32%	72.62B
HINDUSTAN UNILEVER LIMITED	44.63x	7.16x	31.07x	2.11%	52.33B
KENVUE INC.	20.23x	2.84x	11.79x	4.4%	37.02B
ESTEE LAUDER	77.99x	2.32x	13.97x	1.75%	29.05B
ESSITY AB	15.97x	1.53x	8.71x	3.32%	19.31B
BEIERSDORF	17.99x	1.3x	7.75x	1.31%	19.29B
KAO CORPORATION	21.35x	1.54x	9.81x	2.42%	17.81B
Average	27.29x	2.96x	13.46x	2.87%	72.24B
Weighted average by Cap.	24.85x	3.74x	15.18x	2.89%