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 5,963
Change - -6.15% -34.02% -
Enterprise Value (EV) 32,652 30,232 19,556 5,963
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 1.000
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 179M
317.97x15.17x102.13x-.--% 1,580B
14.32x0.78x5.61x0.73% 97.41B
-6.36x3.52x-12.32x-.--% 22.21B
15.5x0x0.02x1.11% 15.35B
-44.39x0.47x7.55x-.--% 12.66B
-29.71x0.69x-144.76x-.--% 12.66B
-55.06x0.15x4.55x-.--% 11.81B
-2.03x2.91x-7.64x - 7.3B
12.3x0.17x4.18x-.--% 6.25B
Average 24.73x 2.65x -4.52x 0.23% 176.55B
Weighted average by Cap. 284.51x 13.68x 90.57x 0.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA