Company Valuation: Nex Point

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2026
Market Cap 1 32,652 30,642 20,218 6,321
Change - -6.15% -34.02% -
Enterprise Value (EV) 32,652 30,232 19,556 6,321
Change - -7.41% -35.31% -
P/E -305x 166x 27x -
PBR 11.4x 11.3x 4.89x -
PEG - -1x 0x -
Capitalization / Revenue 48,993,030x 4,668,423x 2,174,161x -
EV / Revenue - - - -
EV / EBITDA - - - -
EV / EBIT - - - -
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.064 0.11 0.37 -
Distribution rate - - - -
Net sales 666.5 6,564 9,299 -
EBITDA -38.02 220.5 562.1 -
EBIT -123.5 120.7 465.7 -
Net income -106.9 208.4 725.3 -
Net Debt - -410.2 -662.1 -
Reference price 2 19.500 18.300 10.000 1.060
Nbr of stocks (in thousands) 1,674,453 1,674,453 2,021,827 5,963,122
Announcement Date 2/25/22 2/24/23 2/23/24 -
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 188M
287.34x13.45x90.17x-.--% 1,430B
17.73x0.82x5.9x0.6% 116B
-6.7x3.88x-14.07x-.--% 25.07B
23.48x0.13x2.17x1.01% 13.61B
-28.21x0.71x-121.36x-.--% 12.95B
-57.59x0.17x5.32x-.--% 12.24B
-42.68x0.45x7.18x-.--% 12.21B
-2.05x2.93x-7.67x - 7.37B
12.51x0.18x4.37x-.--% 6.37B
Average 22.65x 2.52x -3.11x 0.2% 163.65B
Weighted average by Cap. 251.59x 11.90x 78.16x 0.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA