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%		0.00%	+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	48,179	46,831	45,724
Change	-	-15.71%	-21.31%	-6.23%	-27.44%	5.53%	-2.8%	-2.36%
P/E	31.7x	44.1x	27.5x	37.8x	13.2x	14.3x	13.7x	13.2x
PBR	5.17x	4.6x	4.05x	4.03x	2.87x	2.87x	2.71x	2.54x
PEG	-	-1.1x	1.1x	-1.2x	0x	-85.1x	2.97x	4.17x
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	1.78x	1.69x
EV / EBITDA	19.5x	21.4x	14.9x	16.7x	8.6x	8.41x	7.91x	7.45x
EV / EBIT	27.5x	41.3x	23.8x	20x	12x	11.2x	10.3x	9.61x
EV / FCF	54.9x	98.1x	93.9x	24.3x	8.56x	11.7x	10.9x	10.5x
FCF Yield	1.82%	1.02%	1.07%	4.12%	11.7%	8.57%	9.19%	9.54%
Dividend per Share ²	1.1	0.9	1.65	0.6	0.8	0.8409	0.9425	0.9983
Rate of return	3.21%	3.19%	7.5%	2.88%	4.97%	4.83%	5.42%	5.74%
EPS ²	1.08	0.64	0.8	0.55	1.22	1.218	1.274	1.314
Distribution rate	102%	141%	206%	109%	65.6%	69%	74%	75.9%
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	5,731	5,922	6,141
EBIT ¹	3,681	2,067	2,816	3,151	3,809	4,302	4,528	4,760
Net income ¹	3,255	1,934	2,402	1,638	3,667	3,656	3,832	3,953
Net Debt ¹	-1,713	421.1	1,018	440.6	-2,705	-4,086	-5,435	-6,541
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	14.29x	1.89x	8.41x	4.83%	1.55B
PEPSICO, INC.	16.87x	2.28x	11.62x	4.26%	187B
COCA-COLA EUROPACIFIC PARTNERS PLC	21.42x	2.37x	12.97x	2.38%	47.09B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.39x	1.4x	7x	4.19%	21.69B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	29.79x	0.83x	10.55x	1.66%	4.31B
A.G. BARR P.L.C.	14.03x	1.49x	8.37x	3.12%	978M
Average	18.63x	1.71x	9.82x	3.41%	43.8B
Weighted average by Cap.	17.75x	2.19x	11.43x	3.87%