|
End-of-day quote
Thailand S.E.
2026-10-20
|
5-day change | 1st Jan Change | ||
| 0.2300 THB | -4.17% |
|
+4.55% | +53.33% |
Company Valuation: Nusasiri
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2,216 | 7,800 | 13,742 | 3,920 | 2,483 | 3,267 |
| Change | - | 251.99% | 76.18% | -71.48% | -36.67% | 31.62% |
| Enterprise Value (EV) 1 | 5,493 | 11,354 | 18,400 | 8,024 | 6,548 | 7,506 |
| Change | - | 106.7% | 62.06% | -56.39% | -18.39% | 14.63% |
| P/E | -2.39x | -8.82x | -29.5x | -5.26x | -1.23x | -0.8x |
| PBR | 0.45x | 1.82x | 1.51x | 0.41x | 0.35x | 0.56x |
| PEG | - | 0.93x | 0.5x | -0.1x | -0x | -0x |
| Capitalization / Revenue | 3.39x | 4.91x | 7.45x | 3.09x | 2.39x | 3.7x |
| EV / Revenue | 8.41x | 7.14x | 9.98x | 6.32x | 6.31x | 8.51x |
| EV / EBITDA | -19.7x | -64.3x | 247x | -13.8x | -3.43x | -2.8x |
| EV / EBIT | -13.1x | -35.9x | -464x | -12.3x | -3.32x | -2.73x |
| EV / FCF | -145x | 346x | -6.17x | -44x | -5.85x | -9.69x |
| FCF Yield | -0.69% | 0.29% | -16.2% | -2.27% | -17.1% | -10.3% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.1215 | -0.11 | -0.04 | -0.057 | -0.154 | -0.1878 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 653.3 | 1,589 | 1,844 | 1,270 | 1,038 | 882.3 |
| EBITDA 1 | -279 | -176.7 | 74.44 | -582.4 | -1,910 | -2,680 |
| EBIT 1 | -420.1 | -316.4 | -39.66 | -654 | -1,970 | -2,749 |
| Net income 1 | -928.1 | -889.1 | -417.2 | -708.9 | -2,012 | -2,935 |
| Net Debt 1 | 3,277 | 3,554 | 4,659 | 4,104 | 4,066 | 4,238 |
| Reference price 2 | 0.2900 | 0.9700 | 1.1800 | 0.3000 | 0.1900 | 0.1500 |
| Nbr of stocks (in thousands) | 7,641,083 | 8,041,083 | 11,645,714 | 13,066,222 | 13,066,222 | 21,783,239 |
| Announcement Date | 3/9/21 | 3/12/22 | 3/3/23 | 3/4/24 | 2/27/25 | 2/28/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 56.5x | - | - | - | 60.57B | |
| 12.39x | 4.35x | 11.16x | 3.89% | 39.21B | |
| 18.42x | 4.02x | 16.16x | 1.33% | 28.36B | |
| 8.29x | 1.49x | 8.37x | 4.27% | 27.6B | |
| 5.68x | 0.75x | 1.56x | 8.71% | 27.62B | |
| 14.17x | 3.12x | 14.93x | 2.47% | 26.09B | |
| 10x | 1.95x | 8.05x | 4.2% | 20.08B | |
| 7.75x | 2.79x | 6.51x | -.--% | 18.35B | |
| 7.46x | 0.83x | 3.01x | 3% | 19.07B | |
| Average | 15.63x | 2.41x | 8.72x | 3.48% | 29.66B | |
| Weighted average by Cap. | 21.24x | 2.59x | 9.20x | 3.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- STELLA Stock
- STELLA-R Stock
- Valuation Nusasiri
Select your edition
All financial news and data tailored to specific country editions
