Company Valuation: Ngernturbo

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027
Market Cap 1 3,551 4,192 -
Change - 18.05% -
Enterprise Value (EV) 3,551 4,192 4,192
Change - 18.05% 0%
P/E 6.19x 6.83x 5.41x
PBR 0.94x - -
PEG 0x 0.98x 0.2x
Capitalization / Revenue 1,318,820x - -
EV / Revenue - - -
EV / EBITDA - - -
EV / EBIT - - -
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 0.05 0.06
Rate of return - 3.18% 3.82%
EPS 2 0.215 0.23 0.29
Distribution rate - 21.7% 20.7%
Net sales 2,693 - -
EBITDA - - -
EBIT 1,216 - -
Net income 1 503.1 571.5 635
Net Debt - - -
Reference price 2 1.330 1.570 1.570
Nbr of stocks (in thousands) 2,670,000 2,670,000 -
Announcement Date 2/25/26 - -
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.27x6.65x23.57x0.99% 79.87B
36.44x1.22x13.12x1.03% 16.19B
19.74x2.02x9.96x3.73% 13.59B
25.49x2.84x12.18x2.93% 11.91B
23.22x3.27x12.61x2.47% 7.35B
15.63x0.66x9.27x1.37% 6.9B
84.53x - - - 5.72B
9.33x1.11x5.9x2.25% 5.56B
19.55x0.42x9.73x3.81% 5.41B
Average 30.02x 2.27x 12.04x 2.32% 16.95B
Weighted average by Cap. 32.64x 4.42x 17.83x 1.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield