Valuation KCG Corporation

Stocks

End-of-day quote Thailand S.E. 2026-08-21			5-day change	1st Jan Change
10.70 ^THB	-1.83%		-1.83%	+29.70%

08-13	KCG Corporation Public Company Limited Announces Interim Cash Dividend for Common Shareholders for the Operating Period from January 01, 2026 to June 30, 2026, Payable on September 11, 2026	CI
08-12	KCG Corporation 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	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,850	4,469	4,496	5,832	-	-
Change	-	-7.87%	0.61%	29.7%	-	-
Enterprise Value (EV) ¹	6,354	5,928	5,380	6,413	6,233	5,832
Change	-	-6.7%	-9.25%	19.21%	-2.81%	-6.44%
P/E	13.3x	11.1x	8.97x	10.5x	9.34x	8.49x
PBR	1.8x	1.52x	1.41x	1.7x	1.55x	1.41x
PEG	1.65x	1.1x	0.4x	1x	0.8x	0.8x
Capitalization / Revenue	0.68x	0.58x	0.52x	0.63x	0.58x	0.53x
EV / Revenue	0.89x	0.77x	0.62x	0.7x	0.62x	0.53x
EV / EBITDA	10.6x	7.63x	5.93x	6.58x	5.86x	5.07x
EV / EBIT	15.2x	10.5x	8x	9.01x	7.86x	6.77x
EV / FCF	-89.3x	16.9x	5.95x	13x	10.5x	8.36x
FCF Yield	-1.12%	5.9%	16.8%	7.68%	9.51%	12%
Dividend per Share ²	0.3	0.41	0.51	0.56	0.625	0.6933
Rate of return	3.37%	5%	6.18%	5.23%	5.84%	6.48%
EPS ²	0.67	0.74	0.92	1.02	1.145	1.26
Distribution rate	44.8%	55.4%	55.4%	54.9%	54.6%	55%
Net sales ¹	7,157	7,743	8,645	9,193	10,017	10,933
EBITDA ¹	599.7	777	907.4	975	1,063	1,150
EBIT ¹	418.4	564.3	672.2	712	792.7	861
Net income ¹	305.9	405.8	503.3	554	625	686.3
Net Debt ¹	1,503	1,459	883.6	581.9	401.6	-
Reference price ²	8.90	8.20	8.25	10.70	10.70	10.70
Nbr of stocks (in thousands)	545,000	545,000	545,000	545,000	-	-
Announcement Date	2/27/24	2/27/25	2/25/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KCG CORPORATION	10.49x	0.7x	6.58x	5.23%	179M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	12.99x	1.53x	10.49x	5.95%	23.9B
CHINA MENGNIU DAIRY COMPANY LIMITED	12.65x	0.84x	7.43x	3.84%	9.29B
GLANBIA PLC	19.81x	1.61x	12.26x	1.9%	6.2B
EMMI AG	18.76x	1.07x	10.23x	2.2%	5.51B
VIETNAM DAIRY PRODUCTS	13.48x	1.67x	8.35x	7.01%	5.11B
WANT WANT CHINA HOLDINGS LIMITED	9.87x	0.97x	4.48x	3.1%	4.96B
CHINA FEIHE LIMITED	10.55x	0.85x	3.79x	7.29%	3.62B
Average	13.58x	1.16x	7.95x	4.57%	7.35B
Weighted average by Cap.	13.82x	1.31x	9.05x	4.77%