Valuation Osotspa

Stocks

End-of-day quote Thailand S.E. 2026-10-22			5-day change	1st Jan Change
18.00 ^THB	+2.86%		+10.43%	+11.80%

10-19	Osotspa Public Company Limited Announces Resignation of Miss Camille Ma as Independent Director, Member of the Risk Management Committee and Member of the Nomination, Remuneration, Corporate Governance and Sustainable Development Committee, Effective October 16, 2026	CI
09-24	Osotspa Names Group CFO	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	102,878	84,856	66,082	62,478	48,360	54,068	-	-
Change	-	-17.52%	-22.12%	-5.45%	-22.6%	11.8%	-	-
Enterprise Value (EV) ¹	101,166	85,277	67,101	62,919	45,655	49,752	48,053	46,711
Change	-	-15.71%	-21.31%	-6.23%	-27.44%	8.97%	-3.42%	-2.79%
P/E	31.7x	44.1x	27.5x	37.8x	13.2x	14.2x	13.7x	13.3x
PBR	5.17x	4.6x	4.05x	4.03x	2.87x	2.94x	2.78x	2.6x
PEG	-	-1.1x	1.1x	-1.2x	0x	3.37x	3.94x	4.18x
Capitalization / Revenue	3.77x	3.11x	2.54x	2.31x	1.89x	2.15x	2.08x	2.03x
EV / Revenue	3.71x	3.13x	2.57x	2.32x	1.79x	1.98x	1.85x	1.75x
EV / EBITDA	19.5x	21.4x	14.9x	16.7x	8.6x	8.38x	7.83x	7.49x
EV / EBIT	27.5x	41.3x	23.8x	20x	12x	11.2x	10.3x	9.63x
EV / FCF	54.9x	98.1x	93.9x	24.3x	8.56x	11.4x	10.5x	10.4x
FCF Yield	1.82%	1.02%	1.07%	4.12%	11.7%	8.8%	9.53%	9.6%
Dividend per Share ²	1.1	0.9	1.65	0.6	0.8	0.8366	0.9374	1.003
Rate of return	3.21%	3.19%	7.5%	2.88%	4.97%	4.65%	5.21%	5.57%
EPS ²	1.08	0.64	0.8	0.55	1.22	1.271	1.316	1.357
Distribution rate	102%	141%	206%	109%	65.6%	65.8%	71.2%	73.9%
Net sales ¹	27,278	27,266	26,062	27,069	25,561	25,112	26,041	26,654
EBITDA ¹	5,199	3,979	4,510	3,761	5,310	5,934	6,137	6,240
EBIT ¹	3,681	2,067	2,816	3,151	3,809	4,456	4,674	4,851
Net income ¹	3,255	1,934	2,402	1,638	3,667	3,824	3,952	4,067
Net Debt ¹	-1,713	421.1	1,018	440.6	-2,705	-4,315	-6,015	-7,357
Reference price ²	34.25	28.25	22.00	20.80	16.10	18.00	18.00	18.00
Nbr of stocks (in thousands)	3,003,750	3,003,750	3,003,750	3,003,750	3,003,750	3,003,750	-	-
Announcement Date	2/23/22	2/22/23	2/28/24	2/26/25	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.($)
OSOTSPA	14.16x	1.98x	8.38x	4.65%	1.6B
THE COCA-COLA COMPANY	27.62x	8.5x	24.31x	2.29%	399B
PEPSICO, INC.	16.34x	2.25x	11.74x	4.31%	185B
MONSTER BEVERAGE CORPORATION	40.13x	8.92x	28.91x	-.--%	90.49B
NONGFU SPRING CO., LTD.	22.17x	6.39x	14.25x	3.19%	59.54B
COCA-COLA EUROPACIFIC PARTNERS PLC	22.78x	2.5x	13.8x	2.21%	49.49B
KEURIG DR PEPPER INC.	21.27x	2.86x	11x	2.7%	47.19B
COCA-COLA FEMSA, S.A.B. DE C.V.	17.44x	1.61x	7.96x	3.7%	24.81B
COCA-COLA HELLENIC	19x	1.66x	10.37x	2.41%	22.23B
ARCA CONTINENTAL, S.A.B. DE C.V.	18.4x	1.6x	7.88x	4.41%	19.85B
Average	21.93x	3.83x	13.86x	2.99%	89.91B
Weighted average by Cap.	24.88x	5.97x	19.06x	2.65%