Valuation Mud & Hound

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-09			5-day change	1st Jan Change
0.9200 ^THB	-5.15%		+8.24%	+27.78%

06-12	Mud & Hound Public Company Limited Announces Demise of Lieutenant Colonel Taweesin Rukkatanyou, Chairman, Independent Director and Chairman of the Audit Committee	CI
06-11	Mud & Hound Public Company Limited Announces Resignation of Prajak Jangsangtong as Deputy Chief Executive Officer Domestic Business Development and Operation, Effective July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,149	2,191	2,718	2,170	1,412	758.4
Change	-	1.97%	24.04%	-20.16%	-34.95%	-46.27%
Enterprise Value (EV) ¹	3,876	4,045	4,926	4,422	3,654	2,902
Change	-	4.37%	21.77%	-10.23%	-17.37%	-20.56%
P/E	-5.44x	-21.6x	113x	-180x	-4.61x	-1.13x
PBR	0.95x	1.02x	1.24x	1x	0.75x	0.62x
PEG	-	0.3x	-1x	1x	-0x	-0x
Capitalization / Revenue	0.93x	0.95x	0.86x	0.61x	0.46x	0.31x
EV / Revenue	1.67x	1.75x	1.55x	1.24x	1.19x	1.2x
EV / EBITDA	579x	33.5x	21.3x	17.6x	-169x	-5.64x
EV / EBIT	-26.2x	-235x	55.1x	39.7x	-22.4x	-4.52x
EV / FCF	15.5x	21.4x	54.3x	14.7x	24.7x	228x
FCF Yield	6.46%	4.66%	1.84%	6.81%	4.05%	0.44%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.3751	-0.0961	0.0229	-0.0115	-0.2907	-0.6381
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,316	2,316	3,168	3,552	3,078	2,416
EBITDA ¹	6.695	120.9	231.6	251.7	-21.65	-514.9
EBIT ¹	-148.2	-17.23	89.4	111.3	-163.2	-642.3
Net income ¹	-395.1	-101.1	24.11	-12.08	-306.3	-672.2
Net Debt ¹	1,727	1,854	2,208	2,252	2,242	2,144
Reference price ²	2.0400	2.0800	2.5800	2.0600	1.3400	0.7200
Nbr of stocks (in thousands)	1,053,288	1,053,387	1,053,387	1,053,387	1,053,387	1,053,387
Announcement Date	3/1/21	2/25/22	2/27/23	2/28/24	2/28/25	2/26/26

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.($)
MUD & HOUND	-	-	-	-	29.02M
STARBUCKS CORPORATION	52.7x	3.53x	23.61x	2.37%	121B
COMPASS GROUP PLC	24.01x	1.21x	11.93x	2.31%	54.02B
DARDEN RESTAURANTS, INC.	19.16x	1.9x	11.63x	2.96%	23.13B
MIXUE GROUP	10.67x	1.48x	6.61x	2.9%	9.9B
SODEXO	30.5x	0.46x	8.62x	3.19%	8.97B
ZENSHO HOLDINGS CO., LTD.	27.83x	1.12x	10.33x	0.92%	8.62B
HAIDILAO INTERNATIONAL HOLDING LTD.	11.47x	1.01x	5.67x	7.67%	7.75B
CAVA GROUP, INC.	122.83x	5.08x	39.74x	-.--%	7.94B
FOOD & LIFE COMPANIES LTD.	34.28x	2.38x	13.34x	0.43%	6.79B
Average	37.05x	2.02x	14.61x	2.53%	24.84B
Weighted average by Cap.	40.45x	2.54x	17.95x	2.45%