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 5,863
Change - -6.15% -34.02% -
Enterprise Value (EV) 32,652 30,232 19,556 5,863
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 19.5000 18.3000 10.0000 0.9500
Nbr of stocks (in thousands) 1,674,453 1,674,453 2,021,827 6,171,390
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.($)
- - - - 178M
349.1x13.74x98.81x-.--% 1,482B
16.53x0.85x5.81x1.5% 107B
-6.3x3.29x-12.84x-.--% 22.24B
71.87x0.06x1.71x0.11% 12.08B
-23x0.18x-25x-.--% 11.3B
-19.7x0.6x-39.11x-.--% 10.02B
-26.81x0.35x5.88x-.--% 9.18B
-2.21x3x-7.93x - 7.91B
16.26x0.19x4.81x-.--% 6.74B
Average 41.75x 2.47x 3.57x 0.2% 166.88B
Weighted average by Cap. 311.24x 12.33x 87.60x 0.1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!