Valuation Ocean Glass

Stocks

End-of-day quote Thailand S.E. 2026-10-28			5-day change	1st Jan Change
8.650 ^THB	+4.22%		-0.57%	-13.07%

08-16	Ocean Glass Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Ocean Glass Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	507.7	549.3	533.3	507.7	390.4	212.2
Change	-	8.19%	-2.91%	-4.8%	-23.11%	-45.63%
Enterprise Value (EV) ¹	1,530	1,448	1,389	1,681	1,771	1,686
Change	-	-5.41%	-4.06%	21.06%	5.32%	-4.76%
P/E	-2.06x	182x	26.3x	36.2x	-4.05x	-2.19x
PBR	0.28x	0.3x	0.28x	0.26x	0.21x	0.12x
PEG	-	-2x	0x	-1.2x	0x	-3.03x
Capitalization / Revenue	0.45x	0.35x	0.27x	0.25x	0.22x	0.12x
EV / Revenue	1.36x	0.92x	0.7x	0.84x	0.99x	0.98x
EV / EBITDA	10.7x	3.79x	4.38x	4.7x	7.42x	6.31x
EV / EBIT	-200x	6.28x	8.87x	8.5x	26x	22.6x
EV / FCF	28.3x	5.76x	10.1x	-8.14x	-25.9x	23.6x
FCF Yield	3.54%	17.4%	9.86%	-12.3%	-3.85%	4.24%
Dividend per Share ²	-	-	0.57	0.57	-	-
Rate of return	-	-	2.28%	2.39%	-	-
EPS ²	-11.53	0.1416	0.9521	0.6572	-4.519	-4.552
Distribution rate	-	-	59.9%	86.7%	-	-
Net sales ¹	1,122	1,568	1,973	2,002	1,796	1,720
EBITDA ¹	143.1	382.3	317	358.1	238.6	267.3
EBIT ¹	-7.637	230.6	156.5	197.9	68.2	74.72
Net income ¹	-245.9	3.02	20.31	14.02	-96.4	-97.09
Net Debt ¹	1,023	898.3	855.6	1,174	1,380	1,474
Reference price ²	23.800	25.750	25.000	23.800	18.300	9.950
Nbr of stocks (in thousands)	21,331	21,331	21,331	21,331	21,331	21,331
Announcement Date	2/24/21	2/23/22	2/22/23	2/21/24	2/19/25	2/25/26

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.($)
OCEAN GLASS	-	-	-	-	5.24M
SOMNIGROUP INTERNATIONAL INC.	21.35x	2.07x	12.22x	1.08%	13.28B
MOHAWK INDUSTRIES, INC.	13.23x	0.75x	6.01x	-.--%	7.56B
NIEN MADE ENTERPRISE CO., LTD.	15.2x	2.88x	8.65x	4.42%	3.38B
JASON FURNITURE (HANGZHOU) CO.,LTD.	10.95x	0.82x	5.84x	5.57%	2.82B
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.	16.33x	1.84x	11.22x	5.24%	1.5B
MOTOMOTION CHINA CORPORATION	12.94x	2.07x	7.05x	1.09%	1.49B
HYUNDAI G.F. HOLDINGS CO., LTD.	5.47x	0.32x	4.47x	4.27%	1.49B
LA-Z-BOY INCORPORATED	14.82x	-	-	-	1.19B
Average	13.79x	1.54x	7.92x	3.09%	3.63B
Weighted average by Cap.	16.37x	1.64x	9.12x	1.93%