Valuation MBK

Stocks

End-of-day quote Thailand S.E. 2026-09-24			5-day change	1st Jan Change
20.40 ^THB	-2.39%		-6.42%	+16.57%

09-02	Mbk Public Company Limited Announces Dividend Operating Period from 01-January-2026 to 30-June-2026, Payable on September 29, 2026	CI
08-13	MBK 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	2020	2021	2022	2023	2024	2025
Market Cap ¹	16,668	18,624	24,720	21,818	28,541	27,046
Change	-	11.74%	32.73%	-11.74%	30.81%	-5.24%
Enterprise Value (EV) ¹	43,906	43,967	51,466	54,007	60,539	58,576
Change	-	0.14%	17.06%	4.94%	12.09%	-3.24%
P/E	115x	-22.5x	84.3x	15.6x	11.8x	6.58x
PBR	0.8x	0.91x	1.27x	1.12x	1.36x	1.03x
PEG	-	0x	-1x	0x	0.2x	0.1x
Capitalization / Revenue	1.98x	2.55x	2.81x	1.89x	2.12x	1.86x
EV / Revenue	5.22x	6.03x	5.84x	4.67x	4.49x	4.04x
EV / EBITDA	18.4x	23.8x	18.4x	13x	10.4x	8.66x
EV / EBIT	44.7x	207x	43.5x	20.5x	14.1x	11.2x
EV / FCF	20.7x	88.1x	19.8x	19.5x	18.5x	12.9x
FCF Yield	4.83%	1.13%	5.05%	5.13%	5.41%	7.74%
Dividend per Share ²	-	-	0.8	0.8	0.95	1.1
Rate of return	-	-	4.52%	5.06%	4.63%	6.29%
EPS ²	0.11	-0.595	0.21	1.01	1.74	2.66
Distribution rate	-	-	381%	79.2%	54.6%	41.4%
Net sales ¹	8,408	7,297	8,812	11,553	13,490	14,512
EBITDA ¹	2,385	1,844	2,795	4,159	5,796	6,763
EBIT ¹	983.1	212.5	1,182	2,634	4,304	5,240
Net income ¹	149.2	-804.5	331.9	1,567	2,686	4,280
Net Debt ¹	27,237	25,343	26,746	32,189	31,998	31,530
Reference price ²	12.60	13.40	17.70	15.80	20.50	17.50
Nbr of stocks (in thousands)	1,322,882	1,389,881	1,396,598	1,380,875	1,392,224	1,545,486
Announcement Date	3/1/21	2/28/22	2/28/23	2/29/24	2/27/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MBK	-	-	-	-	851M
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.55x	12.24x	3.61%	39.98B
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	28.11B
MITSUBISHI ESTATE CO., LTD.	17.96x	3.96x	15.93x	1.36%	27.51B
CHINA RESOURCES LAND LIMITED	7.9x	1.42x	7.84x	4.47%	26.42B
MITSUI FUDOSAN CO., LTD.	13.87x	3.09x	14.78x	2.52%	25.41B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.61B
ALPHA DHABI HOLDING	8.09x	0.9x	3.26x	2.76%	20.68B
HONGKONG LAND HOLDINGS LIMITED	37.7x	13.82x	34.8x	3.15%	18.2B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.13x	6.41x	16.86x	1.66%	18.68B
Average	14.30x	4.11x	12.85x	3.58%	22.64B
Weighted average by Cap.	13.69x	3.81x	12.16x	3.7%