Valuation Osotspa

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-11			5-day change	1st Jan Change
17.40 ^THB	-1.14%		-1.69%	+8.07%

07-23	Osotspa Names New Group CFO	MT
07-22	Osotspa Public Company Limited Announces CFO Changes, Effective August 15, 2026	CI

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	52,265	-	-
Change	-	-17.52%	-22.12%	-5.45%	-22.6%	8.07%	-	-
Enterprise Value (EV) ¹	101,166	85,277	67,101	62,919	45,655	48,054	46,379	45,090
Change	-	-15.71%	-21.31%	-6.23%	-27.44%	5.25%	-3.49%	-2.78%
P/E	31.7x	44.1x	27.5x	37.8x	13.2x	14.1x	13.5x	13x
PBR	5.17x	4.6x	4.05x	4.03x	2.87x	2.88x	2.71x	2.54x
PEG	-	-1.1x	1.1x	-1.2x	0x	15.36x	2.98x	3.39x
Capitalization / Revenue	3.77x	3.11x	2.54x	2.31x	1.89x	2.06x	1.99x	1.94x
EV / Revenue	3.71x	3.13x	2.57x	2.32x	1.79x	1.89x	1.77x	1.67x
EV / EBITDA	19.5x	21.4x	14.9x	16.7x	8.6x	8.3x	7.73x	7.3x
EV / EBIT	27.5x	41.3x	23.8x	20x	12x	11x	10.1x	9.45x
EV / FCF	54.9x	98.1x	93.9x	24.3x	8.56x	11.5x	10.4x	10.3x
FCF Yield	1.82%	1.02%	1.07%	4.12%	11.7%	8.66%	9.6%	9.69%
Dividend per Share ²	1.1	0.9	1.65	0.6	0.8	0.8647	0.954	1
Rate of return	3.21%	3.19%	7.5%	2.88%	4.97%	4.97%	5.48%	5.75%
EPS ²	1.08	0.64	0.8	0.55	1.22	1.231	1.287	1.336
Distribution rate	102%	141%	206%	109%	65.6%	70.2%	74.1%	74.8%
Net sales ¹	27,278	27,266	26,062	27,069	25,561	25,390	26,257	26,940
EBITDA ¹	5,199	3,979	4,510	3,761	5,310	5,790	5,997	6,176
EBIT ¹	3,681	2,067	2,816	3,151	3,809	4,383	4,602	4,769
Net income ¹	3,255	1,934	2,402	1,638	3,667	3,699	3,883	3,993
Net Debt ¹	-1,713	421.1	1,018	440.6	-2,705	-4,211	-5,887	-7,175
Reference price ²	34.25	28.25	22.00	20.80	16.10	17.40	17.40	17.40
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	14.3x	1.92x	8.4x	4.91%	1.6B
PEPSICO, INC.	16.98x	2.29x	11.67x	4.24%	188B
COCA-COLA EUROPACIFIC PARTNERS PLC	21.06x	2.34x	12.96x	2.39%	47.01B
COCA-COLA FEMSA, S.A.B. DE C.V.	16.09x	1.46x	7.28x	3.9%	22.9B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	27.48x	0.78x	9.95x	1.8%	4.08B
A.G. BARR P.L.C.	12.95x	1.39x	7.73x	3.37%	906M
Average	18.14x	1.70x	9.67x	3.44%	44.08B
Weighted average by Cap.	17.76x	2.20x	11.46x	3.85%