Valuation Nusasiri

Stocks

End-of-day quote Thailand S.E. 2026-10-19			5-day change	1st Jan Change
0.2400 ^THB	+4.35%		+9.09%	+60.00%

09-01	Stella Public Company Limited Announces Board Changes, Effective September 1, 2026	CI
08-13	Stella X Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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

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.($)
NUSASIRI	-	-	-	-	156M
VINGROUP	55.96x	-	-	-	59.94B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.58B
CHINA RESOURCES LAND LIMITED	8.47x	1.51x	8.48x	4.18%	28.22B
MITSUBISHI ESTATE CO., LTD.	18.39x	4.02x	16.15x	1.33%	28.27B
EMAAR PROPERTIES	5.69x	0.76x	1.57x	8.7%	27.67B
MITSUI FUDOSAN CO., LTD.	14.1x	3.11x	14.9x	2.48%	25.92B
CK ASSET HOLDINGS LIMITED	9.88x	1.93x	7.95x	4.25%	19.84B
VINHOMES	8.09x	2.89x	6.75x	-.--%	19.13B
ALPHA DHABI HOLDING	7.45x	0.82x	3x	3%	19.05B
Average	15.61x	2.43x	8.75x	3.47%	26.78B
Weighted average by Cap.	21.01x	2.60x	9.22x	3.63%