Valuation Modernform Group Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
2.000 ^THB	0.00%		-0.99%	-9.09%

07-27	Modernform Group Public Company Limited Appoints Mr. Vorapat Chavananikul as Director, Effective July 24, 2026	CI
05-28	Modernform Group Public Company Limited Announces Resignation of Somsak Varikarn as Director and Member of Nomination and Remuneration Committee, Effective May 29, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,250	2,850	2,535	1,875	1,458	1,485
Change	-	26.67%	-11.05%	-26.04%	-22.24%	1.85%
Enterprise Value (EV) ¹	1,799	2,384	2,424	1,520	1,132	1,024
Change	-	32.52%	1.68%	-37.3%	-25.49%	-9.53%
P/E	15.9x	32.4x	64.9x	31.2x	11.6x	15.5x
PBR	0.97x	1.23x	1.11x	0.82x	0.68x	0.7x
PEG	-	-0.9x	-1.2x	0.6x	0x	-0.7x
Capitalization / Revenue	0.76x	1.18x	1.04x	0.73x	0.58x	0.68x
EV / Revenue	0.61x	0.99x	1x	0.59x	0.45x	0.47x
EV / EBITDA	7.1x	10.9x	18.1x	9.58x	5.96x	7.65x
EV / EBIT	11.1x	17.6x	42.8x	18.3x	9.87x	13.4x
EV / FCF	5.15x	15.7x	-15.1x	5.98x	4.74x	5.13x
FCF Yield	19.4%	6.37%	-6.64%	16.7%	21.1%	19.5%
Dividend per Share ²	0.2	0.12	0.06	0.09	0.18	0.15
Rate of return	6.67%	3.16%	1.78%	3.6%	8.33%	6.82%
EPS ²	0.1888	0.1174	0.0521	0.08	0.186	0.1418
Distribution rate	106%	102%	115%	112%	96.8%	106%
Net sales ¹	2,961	2,418	2,426	2,562	2,510	2,195
EBITDA ¹	253.3	218.8	133.9	158.6	190	134
EBIT ¹	161.8	135.1	56.65	83.15	114.7	76.42
Net income ¹	141.6	88.08	39.05	60.03	134.9	102.9
Net Debt ¹	-451.3	-466.3	-111.3	-355.2	-325.7	-460.6
Reference price ²	3.000	3.800	3.380	2.500	2.160	2.200
Nbr of stocks (in thousands)	750,000	750,000	750,000	750,000	675,000	675,000
Announcement Date	2/25/21	2/24/22	2/27/23	2/27/24	2/27/25	2/28/26

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.($)
SOMNIGROUP INTERNATIONAL INC.	22.4x	2.32x	12.75x	1.06%	13.52B
JASON FURNITURE (HANGZHOU) CO.,LTD.	10.1x	0.88x	6.01x	6.03%	2.99B
LA-Z-BOY INCORPORATED	13.95x	-	-	-	1.64B
MOTOMOTION CHINA CORPORATION	10.35x	1.99x	6.76x	1.86%	1.51B
HYUNDAI G.F. HOLDINGS CO., LTD.	5.59x	0.34x	4.69x	3.67%	1.46B
SUOFEIYA HOME COLLECTION CO., LTD.	9.89x	1.02x	5.51x	7.45%	1.22B
DE RUCCI HEALTHY SLEEP CO., LTD.	13.69x	-	-	9.95%	1.11B
Average	12.28x	1.31x	7.14x	5%	3.35B
Weighted average by Cap.	17.35x	1.87x	10.34x	2.78%