Company Valuation: Panelesmatic Solutions

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 239.4 267.9
Change - 11.9%
Enterprise Value (EV) 1 75.35 183.5
Change - 143.58%
P/E 11.5x 17.7x
PBR 0.86x 0.92x
PEG -0.8x -0.6x
Capitalization / Revenue 1.61x 1.82x
EV / Revenue 0.51x 1.25x
EV / EBITDA 2.57x 7.74x
EV / EBIT 2.99x 9.25x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 0.02 0.033
Rate of return 1.59% 2.34%
EPS 2 0.1093 0.0794
Distribution rate 18.3% 41.5%
Net sales 1 149.1 147.4
EBITDA 1 29.37 23.7
EBIT 1 25.17 19.83
Net income 1 20.03 15.09
Net Debt 1 -164 -84.36
Reference price 2 1.260 1.410
Nbr of stocks (in thousands) 190,000 190,000
Announcement Date 2/26/25 2/23/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
56.12x2.59x24.69x0.07% 97.59B
12.25x1.05x5.75x4.77% 70.29B
34.15x4.3x23.32x0.2% 58.29B
26.07x2.01x19.74x1.13% 55.68B
50.74x4.04x25.56x1.91% 39.91B
27.22x0.68x11.26x2.27% 34.06B
23.27x1.59x14.65x0.2% 33.62B
21.85x0.44x6.92x2.78% 29.56B
4.92x0.31x5.78x5.98% 26.22B
Average 28.51x 1.89x 15.30x 2.15% 49.47B
Weighted average by Cap. 32.09x 2.13x 16.90x 1.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. PANEL Stock
  4. PANEL-R Stock
  5. Valuation Panelesmatic Solutions