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 6,381
Change - -6.15% -34.02% -
Enterprise Value (EV) 32,652 30,232 19,556 6,381
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 1.070
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.($)
- - - - 190M
295.85x13.83x92.79x-.--% 1,469B
18.14x0.83x5.98x0.58% 118B
-6.56x3.81x-13.81x-.--% 24.54B
24.38x0.15x2.59x0.98% 14.16B
-29.25x0.74x-127.42x-.--% 13.44B
-43.61x0.46x7.39x-.--% 12.49B
-59.74x0.2x6.13x-.--% 12.71B
-2.03x2.91x-7.62x - 7.28B
13.26x0.2x4.98x-.--% 6.75B
Average 23.38x 2.57x -3.22x 0.2% 167.81B
Weighted average by Cap. 259.38x 12.24x 80.53x 0.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA