Valuation MEB Corporation

Stocks

End-of-day quote Thailand S.E. 2026-10-26			5-day change	1st Jan Change
10.70 ^THB	+0.94%		-1.83%	-35.15%

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	3,210	-	-
Change	-	-21.37%	-35.92%	-35.15%	-	-
Enterprise Value (EV)	9,825	6,120	3,410	3,210	3,210	3,210
Change	-	-37.71%	-44.29%	-5.85%	0%	0%
P/E	25.4x	17.5x	12.2x	8.49x	7.64x	9.07x
PBR	8.31x	5.43x	3.31x	2.28x	1.81x	-
PEG	1.5x	1.2x	-1.49x	-1.27x	0.7x	-0.6x
Capitalization / Revenue	5.13x	3.56x	2.33x	1.55x	1.46x	1.52x
EV / Revenue	0x	0x	0x	1.55x	1.46x	1.52x
EV / EBITDA	0x	0x	0x	6.65x	6.08x	5.96x
EV / EBIT	0x	0x	0x	5.93x	5.49x	-
EV / FCF	0x	0x	0x	6.8x	6.38x	-
FCF Yield	3.77%	5.64%	8.31%	14.7%	15.7%	-
Dividend per Share ²	0.65	0.75	-	1.1	1.15	1.1
Rate of return	1.98%	2.91%	-	10.3%	10.7%	10.3%
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	10.70	10.70	10.70
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MEB CORPORATION	8.41x	-	-	10.38%	94.17M
ALPHABET INC.	15.55x	7.54x	16.11x	0.27%	3,900B
META PLATFORMS, INC.	22.01x	6.45x	11.53x	0.33%	1,643B
MASTERCARD, INC.	31.88x	14.91x	23.56x	0.56%	546B
TENCENT HOLDINGS LIMITED	13.31x	3.54x	8.19x	1.53%	443B
NETFLIX, INC.	18.39x	5.43x	16.26x	-.--%	270B
ALIBABA GROUP HOLDING LIMITED	18.82x	1.37x	9.26x	1.09%	248B
SHOPIFY INC.	104.22x	13.84x	74.33x	-.--%	217B
UBER TECHNOLOGIES, INC.	21.01x	2.39x	12.17x	-.--%	136B
SPOTIFY TECHNOLOGY S.A.	44.07x	5.13x	33.77x	-.--%	120B
Average	29.77x	6.73x	22.80x	1.42%	752.32B
Weighted average by Cap.	21.34x	7.37x	16.86x	0.38%