Valuation Karmarts

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-14			5-day change	1st Jan Change
7.750 ^THB	0.00%		-0.64%	-13.41%

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	9,869	-
Change	-	113.71%	-	-19.26%	-13.41%	-
Enterprise Value (EV) ¹	3,274	7,339	13,307	11,978	9,511	9,266
Change	-	124.19%	-	-9.99%	-20.6%	-2.58%
P/E	11.3x	21.5x	20.8x	16.3x	11.2x	9.94x
PBR	-	5.37x	4.12x	3.31x	2.21x	1.97x
PEG	-	1.8x	-	4.32x	0.4x	0.8x
Capitalization / Revenue	-	3.66x	4.48x	3.27x	2.45x	2.23x
EV / Revenue	-	3.84x	4.23x	3.44x	2.36x	2.1x
EV / EBITDA	-	15.4x	-	13x	8.92x	7.79x
EV / EBIT	-	17.4x	16.3x	13.8x	9.43x	8.07x
EV / FCF	-	-114x	63.6x	23.4x	15.9x	13.6x
FCF Yield	-	-0.88%	1.57%	4.27%	6.31%	7.33%
Dividend per Share ²	-	0.2229	0.41	0.44	0.34	0.38
Rate of return	-	3.27%	3.73%	4.92%	4.39%	4.9%
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	7.750	7.750
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	11.23x	2.36x	8.92x	4.39%	295M
PROCTER & GAMBLE COMPANY	21.85x	4.24x	15.54x	2.87%	345B
UNILEVER PLC	17.73x	2.7x	11.96x	3.52%	133B
COLGATE-PALMOLIVE COMPANY	25.26x	3.79x	15.94x	2.28%	74.59B
HINDUSTAN UNILEVER LIMITED	44.33x	7.11x	30.86x	2.13%	52.3B
KENVUE INC.	20.18x	2.84x	11.75x	4.41%	36.92B
ESTEE LAUDER	76.84x	2.38x	14.46x	1.73%	29.36B
BEIERSDORF	18.31x	1.33x	7.93x	1.29%	19.66B
ESSITY AB	15.71x	1.56x	8.78x	3.28%	19.6B
KAO CORPORATION	21.33x	1.54x	9.8x	2.42%	17.96B
Average	27.28x	2.98x	13.59x	2.83%	72.88B
Weighted average by Cap.	24.92x	3.76x	15.26x	2.87%