Valuation Nova Empire

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-07			5-day change	1st Jan Change
5.850 ^THB	+3.54%		-3.31%	-37.10%

05-14	Nova Empire Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-14	Nova Empire Public Company Limited Appoints Paraj Ratanajaipan to Audit Committee and Nomination Remuneration and Corporate Governance Committee, Effective May 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,200	1,400	1,903	1,835	1,109	1,111
Change	-	16.67%	35.96%	-3.57%	-39.59%	0.21%
Enterprise Value (EV) ¹	1,467	1,606	4,372	2,185	2,694	3,316
Change	-	9.5%	172.23%	-50.01%	23.28%	23.07%
P/E	-9.31x	12x	7.85x	6.17x	5.25x	-49.8x
PBR	1.7x	1.39x	1.09x	1x	0.76x	0.89x
PEG	-	-0x	0.1x	0.3x	-0.54x	0x
Capitalization / Revenue	2.86x	31.8x	2.28x	32.8x	21.2x	1.77x
EV / Revenue	3.5x	36.5x	5.24x	39.1x	51.6x	5.27x
EV / EBITDA	-13.6x	-212x	6.32x	11.5x	-72.7x	11.1x
EV / EBIT	-12x	-49.5x	9.07x	-64.9x	-30.3x	25.4x
EV / FCF	10.9x	4.18x	14.9x	-1.06x	2x	-23.4x
FCF Yield	9.17%	23.9%	6.71%	-94.7%	50%	-4.28%
Dividend per Share ²	-	-	-	1.11	-	-
Rate of return	-	-	-	10.3%	-	-
EPS ²	-1.075	0.8343	1.428	1.752	1.582	-0.1867
Distribution rate	-	-	-	63.4%	-	-
Net sales ¹	419.6	44.02	833.6	55.89	52.25	629.2
EBITDA ¹	-107.9	-7.581	692.2	189.6	-37.08	299.2
EBIT ¹	-122.6	-32.42	482.2	-33.69	-88.92	130.5
Net income ¹	-129	114.3	240.3	297.7	247.1	-23.36
Net Debt ¹	266.6	206	2,469	349.9	1,585	2,205
Reference price ²	10.000	10.000	11.200	10.800	8.300	9.300
Nbr of stocks (in thousands)	120,000	139,999	169,949	169,949	133,579	119,466
Announcement Date	3/1/21	2/28/22	2/23/23	3/1/24	2/25/25	2/27/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NOVA EMPIRE	-	-	-	-	20.8M
NYOCOR CO., LTD.	22.69x	-	-	1.75%	1.92B
CLEAN MAX ENVIRO ENERGY SOLUTIONS LIMITED	192.5x	14.22x	21.45x	-	1.63B
ENERGYVISION NV	40.99x	4.04x	19.08x	-.--%	1.08B
SOLARVEST HOLDINGS	27.78x	2.32x	18.63x	-.--%	731M
Average	70.99x	6.86x	19.72x	0.58%	1.08B
Weighted average by Cap.	78.67x	8.49x	20.11x	0.9%