Valuation Padaeng Industry

Stocks

End-of-day quote Thailand S.E. 2026-08-14			5-day change	1st Jan Change
8.100 ^THB	-0.61%		0.00%	-8.47%

08-12	Bound and Beyond Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-30	Bound and Beyond Public Company Limited's Equity Buyback announced on November 24, 2025 has expired.	CI

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PADAENG INDUSTRY	-	-	-	-	68.74M
MARRIOTT INTERNATIONAL, INC.	31.59x	3.93x	18.21x	0.81%	91.93B
HILTON WORLDWIDE HOLDINGS INC.	38.29x	6.53x	20.94x	0.19%	72.21B
INTERCONTINENTAL HOTELS GROUP PLC	27.08x	8.78x	18.68x	1.3%	23.52B
HYATT HOTELS CORPORATION	55.61x	2.86x	17.45x	0.33%	16.95B
ACCOR	20.91x	2.42x	11.06x	3.11%	12.49B
THE INDIAN HOTELS COMPANY LIMITED	45.21x	9x	26.37x	0.47%	10.8B
TRAVEL + LEISURE CO.	10.27x	1.92x	7.46x	3.24%	4.58B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	16.8x	1.44x	9.59x	2.64%	4.17B
MINOR INTERNATIONAL	13.69x	1.29x	4.91x	3.13%	3.92B
Average	28.83x	4.24x	14.96x	1.69%	24.06B
Weighted average by Cap.	33.95x	5.14x	18.45x	0.86%