Valuation MEB Corporation

Stocks

End-of-day quote Thailand S.E. 2026-10-02			5-day change	1st Jan Change
10.40 ^THB	0.00%		-1.89%	-36.97%

08-14	MEB Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	MEB Corporation Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,825	7,725	4,950	3,120	-	-
Change	-	-21.37%	-35.92%	-36.97%	-	-
Enterprise Value (EV)	9,825	6,120	3,410	3,120	3,120	3,120
Change	-	-37.71%	-44.29%	-8.49%	0%	0%
P/E	25.4x	17.5x	12.2x	8.25x	7.43x	8.81x
PBR	8.31x	5.43x	3.31x	2.21x	1.76x	-
PEG	1.5x	1.2x	-1.49x	-1.24x	0.7x	-0.6x
Capitalization / Revenue	5.13x	3.56x	2.33x	1.51x	1.42x	1.48x
EV / Revenue	0x	0x	0x	1.51x	1.42x	1.48x
EV / EBITDA	0x	0x	0x	6.46x	5.91x	5.79x
EV / EBIT	0x	0x	0x	5.77x	5.33x	-
EV / FCF	0x	0x	0x	6.61x	6.2x	-
FCF Yield	3.77%	5.64%	8.31%	15.1%	16.1%	-
Dividend per Share ²	0.65	0.75	-	1.1	1.15	1.1
Rate of return	1.98%	2.91%	-	10.6%	11.1%	10.6%
EPS ²	1.288	1.47	1.35	1.26	1.4	1.18
Distribution rate	50.5%	51%	-	87.3%	82.1%	93.2%
Net sales ¹	1,916	2,169	2,122	2,072	2,202	2,110
EBITDA ¹	490.4	525.2	492.9	483	528	539
EBIT ¹	462.5	520.1	478.2	541	585	-
Net income ¹	386.4	440.1	403.7	377	413.5	353
Net Debt	-	-1,605	-1,540	-	-	-
Reference price ²	32.75	25.75	16.50	10.40	10.40	10.40
Nbr of stocks (in thousands)	300,000	300,000	300,000	300,000	-	-
Announcement Date	2/28/24	2/25/25	2/24/26	-	-	-

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.($)
MEB CORPORATION	8.25x	-	-	10.58%	92.93M
ALPHABET INC.	16.65x	8.13x	17.36x	0.25%	4,184B
META PLATFORMS, INC.	23.36x	7.38x	12.98x	0.29%	1,855B
MASTERCARD, INC.	28.25x	13.25x	20.94x	0.64%	484B
TENCENT HOLDINGS LIMITED	14.53x	3.88x	8.97x	1.4%	483B
NETFLIX, INC.	18.71x	5.55x	16.66x	-.--%	279B
ALIBABA GROUP HOLDING LIMITED	20.59x	1.49x	10.26x	1.03%	263B
SHOPIFY INC.	94.21x	12.39x	66.51x	-.--%	195B
UBER TECHNOLOGIES, INC.	21.41x	2.45x	12.44x	-.--%	139B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	24.90x	15.62x	18.72x	1.43%	799.5B
Weighted average by Cap.	20.76x	8.81x	16.70x	0.36%