Valuation More Return

Stocks

End-of-day quote Thailand S.E. 2026-10-02			5-day change	1st Jan Change
0.1100 ^THB	0.00%		-8.33%	+175.00%

08-07	More Return Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-08	More Return Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,486	11,756	2,888	717.7	143.5	287.1
Change	-	114.29%	-75.43%	-75.15%	-80%	100%
Enterprise Value (EV) ¹	5,517	11,820	2,205	424.8	31.63	197.5
Change	-	114.24%	-81.35%	-80.73%	-92.55%	524.39%
P/E	-116x	10.1x	199x	-5.21x	-0.79x	-315x
PBR	19.7x	8.17x	1.63x	0.49x	0.14x	0.28x
PEG	-	-0x	-2x	0x	-0x	3.2x
Capitalization / Revenue	130x	81.8x	25.2x	9.16x	1.36x	2.8x
EV / Revenue	131x	82.2x	19.2x	5.42x	0.3x	1.92x
EV / EBITDA	-236x	103x	382x	-1.89x	-0.15x	7.75x
EV / EBIT	-210x	111x	-466x	-1.8x	-0.14x	89x
EV / FCF	-161x	-256x	-65.5x	-1.43x	-0.13x	-7.62x
FCF Yield	-0.62%	-0.39%	-1.53%	-70.1%	-780%	-13.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.00723	0.1774	0.00211	-0.0192	-0.0252	-0.000127
Distribution rate	-	-	-	-	-	-
Net sales ¹	42.27	143.7	114.6	78.38	105.4	102.7
EBITDA ¹	-23.37	114.7	5.772	-224.4	-214.1	25.49
EBIT ¹	-26.23	106.7	-4.734	-235.7	-226.9	2.22
Net income ¹	-47.22	1,159	13.91	-137.7	-180.9	-0.9118
Net Debt ¹	31.28	64.78	-683.6	-292.9	-111.9	-89.56
Reference price ²	0.8400	1.8000	0.4200	0.1000	0.0200	0.0400
Nbr of stocks (in thousands)	6,530,872	6,530,872	6,876,748	7,176,748	7,176,748	7,176,748
Announcement Date	2/24/21	2/27/22	2/27/23	2/28/24	2/19/25	2/23/26

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.($)
MORE RETURN	-	-	-	-	23.51M
SIEMENS AG	25.49x	3.02x	16.47x	2.03%	239B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.73x	7.84x	3.64%	203B
SCHNEIDER ELECTRIC SE	31.8x	4.07x	18.77x	1.53%	192B
EATON CORPORATION PLC	38.81x	5.73x	24.05x	1.01%	169B
DELTA ELECTRONICS, INC.	46x	6.17x	27.61x	1.08%	154B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.61x	0.88%	102B
DELTA ELECTRONICS (THAILAND)	93.76x	11.62x	66.36x	0.33%	96.97B
VERTIV HOLDINGS CO.	41.74x	6.86x	27.54x	0.1%	97.09B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.05x	21.73x	1.03%	94.64B
Average	39.44x	5.30x	25.77x	1.29%	134.77B
Weighted average by Cap.	35.65x	4.75x	22.86x	1.55%