Valuation Kaset Thai International Sugar Corporation

Stocks

End-of-day quote Thailand S.E. 2026-10-08			5-day change	1st Jan Change
1.900 ^THB	0.00%		-0.52%	-3.55%

08-13	Kaset Thai International Sugar Corporation Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
05-13	Kaset Thai International Sugar Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	9,341	19,879	17,370	14,977	11,580	7,952
Change	-	112.81%	-12.62%	-13.78%	-22.68%	-31.33%
Enterprise Value (EV) ¹	13,696	24,687	22,918	18,520	16,815	14,506
Change	-	80.25%	-7.16%	-19.19%	-9.21%	-13.73%
P/E	16.4x	-17.8x	-20.2x	7.72x	-16.8x	-6.26x
PBR	1.12x	2.77x	2.91x	1.9x	1.71x	1.5x
PEG	-	0x	0.9x	-0x	0x	-0.1x
Capitalization / Revenue	0.67x	1.91x	1.28x	0.79x	0.8x	0.53x
EV / Revenue	0.98x	2.37x	1.69x	0.98x	1.16x	0.96x
EV / EBITDA	6.4x	27.9x	15.7x	7.7x	14.6x	25.6x
EV / EBIT	16x	-83.6x	65.9x	13.8x	77.4x	-45.3x
EV / FCF	3.62x	23.6x	22.8x	31.3x	-12.7x	-19.3x
FCF Yield	27.6%	4.24%	4.38%	3.2%	-7.85%	-5.18%
Dividend per Share ²	-	0.1	-	0.1	0.05	-
Rate of return	-	1.94%	-	2.58%	1.67%	-
EPS ²	0.1473	-0.2887	-0.2233	0.5024	-0.1789	-0.329
Distribution rate	-	-34.6%	-	19.9%	-28%	-
Net sales ¹	13,968	10,412	13,568	18,971	14,475	15,047
EBITDA ¹	2,141	885.8	1,463	2,404	1,150	566.9
EBIT ¹	857.5	-295.4	348	1,339	217.3	-320.4
Net income ¹	568.7	-1,114	-862	1,939	-690.4	-1,270
Net Debt ¹	4,355	4,808	5,548	3,544	5,235	6,554
Reference price ²	2.420	5.150	4.500	3.880	3.000	2.060
Nbr of stocks (in thousands)	3,860,000	3,860,000	3,860,000	3,860,000	3,860,000	3,860,000
Announcement Date	11/30/20	11/29/21	11/29/22	11/29/23	11/29/24	11/28/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KASET THAI INTERNATIONAL SUGAR CORPORATION	-	-	-	-	218M
NESTLÉ S.A.	19.86x	2.72x	13.59x	4.16%	233B
MONDELEZ INTERNATIONAL, INC.	18.47x	2.4x	14.32x	3.47%	75.79B
DANONE	15.87x	1.65x	9.4x	3.99%	42.32B
ARCHER-DANIELS-MIDLAND COMPANY	15.06x	0.54x	9.65x	2.56%	39.2B
AJINOMOTO CO., INC.	36.6x	3.16x	18.4x	1.01%	32.27B
THE HERSHEY COMPANY	19.41x	2.97x	12.09x	3.6%	32.22B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.69x	3.35%	28.39B
NESTLÉ INDIA LIMITED	61.15x	9.39x	38.93x	1.24%	26.33B
Average	26.43x	3.51x	16.63x	2.92%	56.65B
Weighted average by Cap.	22.41x	2.95x	14.74x	3.49%