Valuation Next Capital

Stocks

End-of-day quote Thailand S.E. 2026-10-26			5-day change	1st Jan Change
3.360 ^THB	-0.59%		+0.60%	+12.75%

08-04	Next Capital Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-31	Yuanta Securities Starts Next Capital at Buy with THB6 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2025	2026	2027	2028
Market Cap ¹	8,955	4,293	4,023	4,536	-	-
Change	-	-52.06%	-	12.75%	-	-
Enterprise Value (EV)	8,955	4,293	4,023	4,536	4,536	4,536
Change	-	-52.06%	-	12.75%	0%	0%
P/E	44.9x	22.7x	7.27x	-	-	-
PBR	7.07x	1.02x	-	-	-	-
PEG	-	-0.6x	-	-	-	-
Capitalization / Revenue	6,971,115x	2,445,419x	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	-	3.85x	3.27x	2.73x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.04	0.04	0.04
Rate of return	-	-	-	1.19%	1.19%	1.19%
EPS ²	0.2218	0.14	0.41	-	-	-
Distribution rate	-	-	-	-	-	-
Net sales	1,285	1,756	-	-	-	-
EBITDA	-	-	-	-	-	-
EBIT ¹	752.8	1,085	-	1,178	1,389	1,664
Net income	311	164.9	555.2	-	-	-
Net Debt	-	-	-	-	-	-
Reference price ²	9.950	3.180	2.980	3.360	3.360	3.360
Nbr of stocks (in thousands)	900,000	1,350,000	1,350,000	1,350,000	-	-
Announcement Date	2/21/22	2/21/23	2/18/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEXT CAPITAL	-	-	-	-	135M
AMERICAN EXPRESS COMPANY	17.36x	-	-	1.21%	210B
CAPITAL ONE FINANCIAL CORPORATION	11.57x	2.41x	3.79x	1.59%	121B
BAJAJ FINANCE LIMITED	22.46x	15.86x	-	0.77%	60.85B
ROCKET COMPANIES, INC.	38.8x	4.99x	18.06x	-.--%	33.22B
BAJAJ FINSERV LTD.	21.6x	4.88x	24.16x	0.09%	27.87B
SYNCHRONY FINANCIAL	7.69x	1.76x	3.26x	1.74%	22.93B
SHRIRAM FINANCE LIMITED	14.35x	10.64x	20.28x	1.4%	21.49B
SOFI TECHNOLOGIES, INC.	24.69x	3.2x	9.62x	-.--%	18.88B
Average	19.81x	6.25x	13.19x	0.85%	57.39B
Weighted average by Cap.	17.92x	6.17x	9.88x	1.1%