Company Valuation: Peace & Living

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 2,621 1,623 1,260 972.7
Change - -38.08% -22.36% -22.8%
Enterprise Value (EV) 1 2,188 2,139 2,366 2,330
Change - -2.26% 10.62% -1.52%
P/E 6.69x 9.77x 18.6x 56.6x
PBR 1.19x 0.72x 0.56x 0.44x
PEG 0.1x -0.2x -0.3x -0.8x
Capitalization / Revenue 1.47x 1.53x 1.43x 1.07x
EV / Revenue 1.23x 2.02x 2.68x 2.57x
EV / EBITDA 4.53x 10.1x 24.5x 58.9x
EV / EBIT 4.56x 10.3x 25.5x 66.6x
EV / FCF 1,983x -2.46x -4.53x -10.4x
FCF Yield 0.05% -40.7% -22.1% -9.66%
Dividend per Share 2 0.25 0.15 0.06 0.06
Rate of return 4.81% 4.66% 2.4% 3.11%
EPS 2 0.7777 0.3295 0.1341 0.0341
Distribution rate 32.1% 45.5% 44.8% 176%
Net sales 1 1,784 1,057 881.4 906.3
EBITDA 1 482.8 211.4 96.49 39.55
EBIT 1 480.1 208.2 92.93 34.99
Net income 1 384 166.1 67.57 17.2
Net Debt 1 -432.6 515.9 1,106 1,357
Reference price 2 5.200 3.220 2.500 1.930
Nbr of stocks (in thousands) 503,998 503,998 503,998 503,998
Announcement Date 2/23/23 2/20/24 2/27/25 2/26/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.35x1.02x12.34x-.--% 43.94B
20.03x1.01x8.5x2.29% 20.58B
16.36x0.65x10.8x-.--% 18.07B
17.77x3.59x11.52x5.6% 11.65B
21.16x8.82x17.67x4.51% 10.5B
68.9x2.66x10.49x-.--% 8.16B
38.05x1.35x13.15x0.85% 6.31B
39.56x1.18x9x0.29% 5.38B
32.08x12.66x - 1.81% 4.43B
Average 31.03x 3.66x 11.68x 1.71% 14.34B
Weighted average by Cap. 26.42x 2.36x 11.63x 1.35%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA