Valuation Osotspa

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-08			5-day change	1st Jan Change
16.90 ^THB	-3.43%		-2.87%	+4.97%

05-20	CGS International Upgrades Osotspa to Add from Hold; Price Target is THB16.30	MT
05-14	Tisco Securities Upgrades Osotspa to Buy from Hold; Price Target is THB19	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	50,763	-	-
Change	-	-17.52%	-22.12%	-5.45%	-22.6%	4.97%	-	-
Enterprise Value (EV) ¹	101,166	85,277	67,101	62,919	45,655	46,821	45,592	44,536
Change	-	-15.71%	-21.31%	-6.23%	-27.44%	2.55%	-2.62%	-2.32%
P/E	31.7x	44.1x	27.5x	37.8x	13.2x	14x	13.5x	13x
PBR	5.17x	4.6x	4.05x	4.03x	2.87x	2.78x	2.65x	2.49x
PEG	-	-1.1x	1.1x	-1.2x	0x	-12.84x	3.54x	3.19x
Capitalization / Revenue	3.77x	3.11x	2.54x	2.31x	1.89x	1.98x	1.92x	1.87x
EV / Revenue	3.71x	3.13x	2.57x	2.32x	1.79x	1.83x	1.72x	1.64x
EV / EBITDA	19.5x	21.4x	14.9x	16.7x	8.6x	8.27x	7.78x	7.29x
EV / EBIT	27.5x	41.3x	23.8x	20x	12x	11x	10.2x	9.43x
EV / FCF	54.9x	98.1x	93.9x	24.3x	8.56x	11.3x	10.6x	10.2x
FCF Yield	1.82%	1.02%	1.07%	4.12%	11.7%	8.82%	9.44%	9.8%
Dividend per Share ²	1.1	0.9	1.65	0.6	0.8	0.8359	0.9372	0.9861
Rate of return	3.21%	3.19%	7.5%	2.88%	4.97%	4.95%	5.55%	5.83%
EPS ²	1.08	0.64	0.8	0.55	1.22	1.207	1.253	1.304
Distribution rate	102%	141%	206%	109%	65.6%	69.3%	74.8%	75.6%
Net sales ¹	27,278	27,266	26,062	27,069	25,561	25,634	26,473	27,167
EBITDA ¹	5,199	3,979	4,510	3,761	5,310	5,658	5,860	6,109
EBIT ¹	3,681	2,067	2,816	3,151	3,809	4,274	4,466	4,722
Net income ¹	3,255	1,934	2,402	1,638	3,667	3,623	3,768	3,921
Net Debt ¹	-1,713	421.1	1,018	440.6	-2,705	-3,943	-5,172	-6,228
Reference price ²	34.25	28.25	22.00	20.80	16.10	16.90	16.90	16.90
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OSOTSPA	14.5x	1.9x	8.59x	4.78%	1.58B
PEPSICO, INC.	17.87x	2.39x	12.12x	4.05%	198B
COCA-COLA EUROPACIFIC PARTNERS PLC	21.8x	2.4x	13.2x	2.35%	47.71B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.72x	1.43x	7.16x	4.08%	22.27B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	31.29x	0.87x	11.02x	1.59%	4.52B
A.G. BARR P.L.C.	13.82x	1.47x	8.25x	3.17%	958M
Average	19.17x	1.74x	10.06x	3.34%	45.87B
Weighted average by Cap.	18.57x	2.28x	11.85x	3.72%