Valuation MEB Corporation

Stocks

End-of-day quote Thailand S.E. 2026-08-21			5-day change	1st Jan Change
11.50 ^THB	-1.71%		-5.74%	-30.30%

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	3,450	-	-
Change	-	-21.37%	-35.92%	-30.3%	-	-
Enterprise Value (EV)	9,825	6,120	3,410	3,450	3,450	3,450
Change	-	-37.71%	-44.29%	1.19%	0%	0%
P/E	25.4x	17.5x	12.2x	9.13x	8.21x	9.75x
PBR	8.31x	5.43x	3.31x	2.45x	1.95x	-
PEG	1.5x	1.2x	-1.49x	-1.37x	0.7x	-0.6x
Capitalization / Revenue	5.13x	3.56x	2.33x	1.67x	1.57x	1.64x
EV / Revenue	0x	0x	0x	1.67x	1.57x	1.64x
EV / EBITDA	0x	0x	0x	7.14x	6.53x	6.4x
EV / EBIT	0x	0x	0x	6.38x	5.9x	-
EV / FCF	0x	0x	0x	7.31x	6.86x	-
FCF Yield	3.77%	5.64%	8.31%	13.7%	14.6%	-
Dividend per Share ²	0.65	0.75	-	1.1	1.15	1.1
Rate of return	1.98%	2.91%	-	9.57%	10%	9.57%
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	11.50	11.50	11.50
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	9.29x	-	-	9.4%	107M
TENCENT HOLDINGS LIMITED	15.67x	4.16x	9.6x	1.31%	517B
NETFLIX, INC.	22.36x	6.61x	19.86x	-.--%	334B
UBER TECHNOLOGIES, INC.	23.94x	2.81x	14.3x	-.--%	160B
AIRBNB, INC.	34.97x	6.94x	19.5x	-.--%	109B
SPOTIFY TECHNOLOGY S.A.	37.4x	4.36x	28.84x	-.--%	110B
DOORDASH, INC.	86.07x	5.12x	24.46x	-.--%	96.35B
SK SQUARE CO., LTD.	3.02x	81.86x	2.28x	0.14%	106B
PROSUS N.V.	10.4x	7.92x	92.48x	0.65%	92.84B
NASPERS LIMITED	8.4x	2.7x	58.65x	0.74%	36.6B
Average	25.15x	13.61x	30.00x	1.22%	156.16B
Weighted average by Cap.	23.82x	10.28x	20.81x	0.5%