Valuation Multibax

Stocks

End-of-day quote Thailand S.E. 2026-09-11			5-day change	1st Jan Change
2.100 ^THB	0.00%		+2.94%	+47.89%

08-13	Multibax Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Multibax 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	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MULTIBAX	-	-	-	-	12.65M
BALL CORPORATION	17.09x	1.44x	9.99x	1.33%	15.86B
AVERY DENNISON CORPORATION	17.79x	1.74x	10.62x	2.34%	12.84B
CROWN HOLDINGS, INC.	15.16x	1.26x	8.2x	1.24%	12.11B
CCL INDUSTRIES INC.	18.22x	2.17x	10.29x	1.53%	11.54B
STORA ENSO OYJ	30.31x	1.13x	8.35x	2.69%	9.3B
GREIF, INC.	14.62x	-	-	2.73%	4.29B
SILGAN HOLDINGS INC.	12.15x	1x	6.84x	2.18%	4.08B
VISCOFAN, S.A.	15.64x	2.06x	9.07x	6.08%	2.86B
Average	17.62x	1.54x	9.05x	2.52%	8.1B
Weighted average by Cap.	18.28x	1.55x	9.39x	2.02%