Valuation KCG Corporation

Stocks

End-of-day quote Thailand S.E. 2026-09-17			5-day change	1st Jan Change
10.10 ^THB	+1.00%		+1.00%	+22.42%

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	5,504	-	-
Change	-	-7.87%	0.61%	22.42%	-	-
Enterprise Value (EV) ¹	6,354	5,928	5,380	6,086	5,906	5,504
Change	-	-6.7%	-9.25%	13.13%	-2.96%	-6.8%
P/E	13.3x	11.1x	8.97x	9.9x	8.82x	8.02x
PBR	1.8x	1.52x	1.41x	1.6x	1.46x	1.34x
PEG	1.65x	1.1x	0.4x	0.9x	0.7x	0.8x
Capitalization / Revenue	0.68x	0.58x	0.52x	0.6x	0.55x	0.5x
EV / Revenue	0.89x	0.77x	0.62x	0.66x	0.59x	0.5x
EV / EBITDA	10.6x	7.63x	5.93x	6.24x	5.56x	4.79x
EV / EBIT	15.2x	10.5x	8x	8.55x	7.45x	6.39x
EV / FCF	-89.3x	16.9x	5.95x	9.95x	9.96x	7.89x
FCF Yield	-1.12%	5.9%	16.8%	10.1%	10%	12.7%
Dividend per Share ²	0.3	0.41	0.51	0.56	0.625	0.6933
Rate of return	3.37%	5%	6.18%	5.54%	6.19%	6.86%
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	10.10	10.10	10.10
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KCG CORPORATION	9.8x	0.66x	6.19x	5.6%	164M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	15.68x	1.57x	11.12x	5.25%	24.61B
GLANBIA PLC	18.88x	1.55x	11.78x	1.99%	5.91B
EMMI AG	18.74x	1.07x	10.27x	2.2%	5.39B
NESTLÉ (MALAYSIA)	33.56x	3.02x	19.53x	2.92%	5.17B
VIETNAM DAIRY PRODUCTS	12.4x	1.55x	7.73x	7.5%	4.79B
THE A2 MILK COMPANY LIMITED	28.4x	2.78x	18.47x	2.59%	3.58B
HATSUN AGRO PRODUCT LIMITED	55.47x	2.61x	22.42x	0.79%	2.82B
Average	24.12x	1.85x	13.44x	3.6%	6.56B
Weighted average by Cap.	20.81x	1.79x	12.72x	4.12%