Valuation Padaeng Industry Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-31			5-day change	1st Jan Change
8.200 ^THB	-.--%		+1.23%	-7.34%

05-30	Bound and Beyond Public Company Limited's Equity Buyback announced on November 24, 2025 has expired.	CI
05-12	Bound and Beyond logs qtrly profit attributable 110.9 mln baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,831	3,149	3,553	3,423	2,466	2,547
Change	-	72%	12.84%	-3.67%	-27.97%	3.31%
Enterprise Value (EV) ¹	1,256	7,718	9,006	8,238	7,330	7,166
Change	-	514.54%	16.68%	-8.52%	-11.02%	-2.24%
P/E	22.8x	3.1x	-10.4x	22.1x	-66.6x	1,094x
PBR	0.38x	0.49x	0.58x	0.54x	0.39x	0.39x
PEG	-	0x	0x	-0x	1x	-10x
Capitalization / Revenue	4.84x	13.2x	1.63x	1.15x	0.71x	0.77x
EV / Revenue	3.32x	32.4x	4.12x	2.76x	2.1x	2.16x
EV / EBITDA	7.07x	-46.5x	223x	19.1x	12.1x	12.3x
EV / EBIT	44.2x	-36.2x	-65.8x	32.9x	17.8x	18.9x
EV / FCF	27.3x	7.38x	-6.68x	30.3x	73.9x	112x
FCF Yield	3.66%	13.6%	-15%	3.3%	1.35%	0.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.3559	3.515	-1.184	0.5343	-0.1277	0.00809
Distribution rate	-	-	-	-	-	-
Net sales ¹	378.2	238.2	2,186	2,989	3,484	3,318
EBITDA ¹	177.6	-166	40.35	431.2	605.3	581.7
EBIT ¹	28.42	-213.3	-137	250.7	411.1	378.5
Net income ¹	80.44	877.7	-341.9	158.2	-37.04	2.346
Net Debt ¹	-574.7	4,569	5,452	4,815	4,865	4,619
Reference price ²	8.100	10.900	12.300	11.800	8.500	8.850
Nbr of stocks (in thousands)	226,000	288,869	288,869	290,069	290,069	287,813
Announcement Date	2/23/21	2/24/22	2/23/23	2/29/24	2/25/25	2/23/26

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.($)
MARRIOTT INTERNATIONAL, INC.	33.55x	4.15x	19.4x	0.76%	98.34B
HILTON WORLDWIDE HOLDINGS INC.	38.88x	6.51x	20.9x	0.19%	72.13B
INTERCONTINENTAL HOTELS GROUP PLC	27.81x	10.49x	18.87x	1.3%	23.74B
HYATT HOTELS CORPORATION	55.76x	2.78x	16.97x	0.34%	16.39B
ACCOR	19.53x	2.36x	10.71x	3.16%	12.01B
THE INDIAN HOTELS COMPANY LIMITED	46.09x	9.19x	26.9x	0.46%	11.01B
TRAVEL + LEISURE CO.	10.63x	1.94x	7.53x	3.2%	4.66B
MINOR INTERNATIONAL	14.04x	1.36x	5.16x	3.04%	3.97B
HILTON GRAND VACATIONS INC.	12.54x	1.41x	6.46x	-.--%	3.59B
Average	28.76x	4.47x	14.77x	1.38%	27.32B
Weighted average by Cap.	34.86x	5.37x	18.90x	0.79%