Valuation Osotspa

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
17.40 ^THB	0.00%		+0.58%	+8.07%

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	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	48,322	47,094	46,038
Change	-	-15.71%	-21.31%	-6.23%	-27.44%	5.84%	-2.54%	-2.24%
P/E	31.7x	44.1x	27.5x	37.8x	13.2x	14.3x	13.8x	13.4x
PBR	5.17x	4.6x	4.05x	4.03x	2.87x	2.86x	2.73x	2.57x
PEG	-	-1.1x	1.1x	-1.2x	0x	-86.37x	3.67x	4.32x
Capitalization / Revenue	3.77x	3.11x	2.54x	2.31x	1.89x	2.05x	1.98x	1.94x
EV / Revenue	3.71x	3.13x	2.57x	2.32x	1.79x	1.89x	1.79x	1.71x
EV / EBITDA	19.5x	21.4x	14.9x	16.7x	8.6x	8.5x	7.99x	7.54x
EV / EBIT	27.5x	41.3x	23.8x	20x	12x	11.3x	10.5x	9.75x
EV / FCF	54.9x	98.1x	93.9x	24.3x	8.56x	11.7x	10.9x	10.6x
FCF Yield	1.82%	1.02%	1.07%	4.12%	11.7%	8.55%	9.14%	9.48%
Dividend per Share ²	1.1	0.9	1.65	0.6	0.8	0.8438	0.9481	0.9878
Rate of return	3.21%	3.19%	7.5%	2.88%	4.97%	4.85%	5.45%	5.68%
EPS ²	1.08	0.64	0.8	0.55	1.22	1.218	1.264	1.303
Distribution rate	102%	141%	206%	109%	65.6%	69.3%	75%	75.8%
Net sales ¹	27,278	27,266	26,062	27,069	25,561	25,553	26,379	27,000
EBITDA ¹	5,199	3,979	4,510	3,761	5,310	5,688	5,891	6,106
EBIT ¹	3,681	2,067	2,816	3,151	3,809	4,294	4,496	4,722
Net income ¹	3,255	1,934	2,402	1,638	3,667	3,656	3,801	3,919
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OSOTSPA	14.29x	1.89x	8.5x	4.85%	1.56B
PEPSICO, INC.	17.16x	2.31x	11.78x	4.19%	190B
COCA-COLA EUROPACIFIC PARTNERS PLC	21.47x	2.37x	13x	2.38%	47.21B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.21x	1.39x	6.93x	4.24%	21.44B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	29.36x	0.82x	10.41x	1.69%	4.25B
A.G. BARR P.L.C.	13.99x	1.48x	8.35x	3.13%	977M
Average	18.58x	1.71x	9.83x	3.41%	44.29B
Weighted average by Cap.	17.93x	2.22x	11.55x	3.83%