|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.50 THB | +0.81% |
|
-1.57% | -24.24% |
Company Valuation: MEB Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9,825 | 7,725 | 4,950 | 3,750 | - | - |
| Change | - | -21.37% | -35.92% | -24.24% | - | - |
| Enterprise Value (EV) | 9,825 | 6,120 | 3,410 | 3,750 | 3,750 | 3,750 |
| Change | - | -37.71% | -44.29% | 9.99% | 0% | 0% |
| P/E | 25.4x | 17.5x | 12.2x | 9.92x | 8.93x | 10.6x |
| PBR | 8.31x | 5.43x | 3.31x | 2.66x | 2.12x | - |
| PEG | 1.5x | 1.2x | -1.49x | -1.49x | 0.8x | -0.7x |
| Capitalization / Revenue | 5.13x | 3.56x | 2.33x | 1.81x | 1.7x | 1.78x |
| EV / Revenue | 0x | 0x | 0x | 1.81x | 1.7x | 1.78x |
| EV / EBITDA | 0x | 0x | 0x | 7.76x | 7.1x | 6.96x |
| EV / EBIT | 0x | 0x | 0x | 6.93x | 6.41x | - |
| EV / FCF | 0x | 0x | 0x | 7.94x | 7.46x | - |
| FCF Yield | 3.77% | 5.64% | 8.31% | 12.6% | 13.4% | - |
| Dividend per Share 2 | 0.65 | 0.75 | - | 1.1 | 1.15 | 1.1 |
| Rate of return | 1.98% | 2.91% | - | 8.8% | 9.2% | 8.8% |
| 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 | 12.50 | 12.50 | 12.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.84x | - | - | 8.87% | 110M | |
| 14.82x | 4.03x | 9.42x | 1.39% | 505B | |
| 19.26x | 5.67x | 17.03x | -.--% | 285B | |
| 23.17x | 2.47x | 12.78x | -.--% | 143B | |
| 4.26x | 89.85x | 3.25x | 0.13% | 110B | |
| 32.47x | 3.94x | 25.96x | -.--% | 97.5B | |
| 10.4x | 7.65x | 87.65x | 0.66% | 89.5B | |
| 27.55x | 5.17x | 14.59x | -.--% | 83.12B | |
| 69.85x | 4.08x | 19.9x | -.--% | 77.44B | |
| 8.12x | 2.76x | 43.46x | 0.76% | 36.22B | |
| Average | 21.97x | 13.96x | 26.00x | 1.18% | 142.66B | |
| Weighted average by Cap. | 20.22x | 11.06x | 18.58x | 0.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MEB Stock
- Valuation MEB Corporation
Select your edition
All financial news and data tailored to specific country editions
