Valuation Multibax

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
2.020 ^THB	+1.00%		0.00%	+42.25%

05-12	Multibax Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-09	Multibax Public Company Limited Approves Dividend for the Fiscal Year 2025, Payable on May 7, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,334	988.3	988.3	634.6	375.7	282.3
Change	-	-25.9%	0%	-35.79%	-40.8%	-24.87%
Enterprise Value (EV) ¹	1,789	1,568	1,575	1,237	1,080	876.3
Change	-	-12.4%	0.5%	-21.46%	-12.7%	-18.87%
P/E	7.57x	15.8x	9.2x	-16.4x	-18.8x	7.66x
PBR	2.24x	1.8x	1.67x	1.27x	0.78x	0.55x
PEG	-	-0.2x	0.1x	0x	0.4x	-0x
Capitalization / Revenue	0.71x	0.68x	0.5x	0.57x	0.27x	0.17x
EV / Revenue	0.95x	1.07x	0.8x	1.11x	0.79x	0.52x
EV / EBITDA	6.54x	11.6x	6.28x	39.1x	15.8x	6.55x
EV / EBIT	8.7x	24x	8.71x	-34.7x	572x	12.6x
EV / FCF	21x	-30x	66.4x	14.1x	-11.2x	9.05x
FCF Yield	4.76%	-3.34%	1.51%	7.08%	-8.95%	11.1%
Dividend per Share ²	0.88	0.3	0.5	-	-	0.1
Rate of return	12.7%	5.83%	9.71%	-	-	7.04%
EPS ²	0.9175	0.3252	0.56	-0.1952	-0.1007	0.1854
Distribution rate	95.9%	92.2%	89.3%	-	-	53.9%
Net sales ¹	1,883	1,460	1,972	1,119	1,375	1,700
EBITDA ¹	273.7	135.1	250.8	31.68	68.56	133.7
EBIT ¹	205.7	65.22	180.9	-35.68	1.89	69.62
Net income ¹	176.1	62.41	122.6	-38.16	-19.98	36.85
Net Debt ¹	455.8	579.4	587.1	602.7	704.5	594.1
Reference price ²	6.950	5.150	5.150	3.200	1.890	1.420
Nbr of stocks (in thousands)	191,895	191,895	191,895	198,302	198,778	198,778
Announcement Date	2/17/21	2/17/22	2/15/23	2/13/24	2/6/25	2/12/26

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.($)
MULTIBAX	-	-	-	-	11.75M
BALL CORPORATION	17.65x	1.54x	10.39x	1.29%	16.57B
CROWN HOLDINGS, INC.	15.41x	1.27x	8.29x	1.22%	12.31B
AVERY DENNISON CORPORATION	16.3x	1.64x	10.07x	2.51%	11.87B
CCL INDUSTRIES INC.	17.6x	2.1x	10.04x	1.62%	10.83B
STORA ENSO OYJ	19.03x	1.08x	8.05x	3.14%	8.25B
SILGAN HOLDINGS INC.	13.57x	1.12x	7.67x	1.88%	4.8B
GREIF, INC.	14.08x	-	-	2.92%	3.93B
VISCOFAN, S.A.	16.03x	2.13x	9.21x	5.68%	2.89B
Average	16.21x	1.56x	9.10x	2.53%	7.94B
Weighted average by Cap.	16.66x	1.54x	9.37x	2.05%