Valuation MDX

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
3.680 ^THB	+30.50%		+46.03%	+50.82%

05-14	MDX Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-27	MDX Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,189	3,234	2,093	1,360	1,550	1,160
Change	-	172%	-35.29%	-35%	13.99%	-25.15%
Enterprise Value (EV) ¹	-564.4	1,192	-522.9	-1,466	-1,411	-2,068
Change	-	311.29%	-143.85%	-180.43%	3.77%	-46.56%
P/E	6.9x	6.92x	27.5x	7.86x	5.82x	2.91x
PBR	0.36x	0.82x	0.49x	0.31x	0.33x	0.24x
PEG	-	0x	-0.3x	0x	0.1x	0.1x
Capitalization / Revenue	3.63x	9.49x	6.67x	4.76x	6.12x	3.05x
EV / Revenue	-1.72x	3.5x	-1.67x	-5.13x	-5.57x	-5.43x
EV / EBITDA	5.51x	-9.36x	2.24x	7.51x	7.05x	12.6x
EV / EBIT	3.56x	-8.09x	1.79x	5.65x	5.11x	9.33x
EV / FCF	92x	-3.53x	-4.52x	15.2x	5.14x	6.17x
FCF Yield	1.09%	-28.3%	-22.1%	6.58%	19.5%	16.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.3622	0.9827	0.1599	0.3637	0.5598	0.8375
Distribution rate	-	-	-	-	-	-
Net sales ¹	327.6	340.8	313.8	285.9	253.4	380.9
EBITDA ¹	-102.4	-127.4	-233	-195.3	-200.3	-163.6
EBIT ¹	-158.4	-147.4	-291.7	-259.4	-276.3	-221.7
Net income ¹	148.9	403.9	65.73	149.5	230.1	344.2
Net Debt ¹	-1,753	-2,042	-2,616	-2,827	-2,962	-3,229
Reference price ²	2.500	6.800	4.400	2.860	3.260	2.440
Nbr of stocks (in thousands)	475,593	475,593	475,593	475,593	475,593	475,593
Announcement Date	2/24/21	2/25/22	2/27/23	2/28/24	2/28/25	2/27/26

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.($)
MDX	-	-	-	-	52.61M
SUN HUNG KAI PROPERTIES LIMITED	15.32x	4.85x	13.03x	3.31%	43.62B
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	31.13B
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	29.27B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	25.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	21.51B
CK ASSET HOLDINGS LIMITED	8.77x	2.22x	7.12x	4.03%	20.29B
Average	12.60x	3.34x	11.33x	3.61%	24.95B
Weighted average by Cap.	12.94x	3.39x	11.40x	3.64%