Valuation PepsiCo, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-15			5-day change	1st Jan Change
0.9100 ^THB	0.00%		-1.09%	-1.09%

09-15	Protean Aktiesparfond Global launches today, twelve holdings presented	FW
09-11	Tesla eyes European freight market with long-delayed Semi truck	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	239,843	255,191	235,666	212,201	196,596	184,943	-	-
Change	-	6.4%	-7.65%	-9.96%	-7.35%	-5.93%	-	-
Enterprise Value (EV) ¹	274,189	288,914	269,768	247,241	236,248	223,268	222,526	221,307
Change	-	5.37%	-6.63%	-8.35%	-4.45%	-5.49%	-0.33%	-0.55%
P/E	31.2x	28.5x	25.8x	22x	24x	16.7x	15.8x	15x
PBR	14.8x	14.7x	12.6x	11.6x	9.63x	7.75x	6.94x	6.34x
PEG	-	1.7x	11.83x	3.7x	-1.8x	0.5x	2.85x	2.67x
Capitalization / Revenue	3.02x	2.95x	2.58x	2.31x	2.09x	1.87x	1.82x	1.75x
EV / Revenue	3.45x	3.34x	2.95x	2.69x	2.52x	2.26x	2.19x	2.1x
EV / EBITDA	19.4x	19.1x	16x	13.8x	12.9x	11.5x	11.1x	10.4x
EV / EBIT	24x	23.4x	19.4x	16.8x	15.8x	14x	13.5x	12.8x
EV / FCF	39.2x	51.6x	34x	34.4x	30.8x	21.2x	19x	17.3x
FCF Yield	2.55%	1.94%	2.94%	2.91%	3.25%	4.72%	5.27%	5.79%
Dividend per Share ²	4.248	4.525	4.945	-	5.622	5.842	6.141	6.516
Rate of return	2.48%	2.47%	2.92%	-	3.91%	4.31%	4.53%	4.81%
EPS ²	5.49	6.42	6.56	6.95	6	8.11	8.559	9.04
Distribution rate	77.4%	70.5%	75.4%	-	93.7%	72%	71.8%	72.1%
Net sales ¹	79,474	86,392	91,471	91,854	93,925	98,952	101,820	105,413
EBITDA ¹	14,124	15,088	16,823	17,858	18,363	19,385	20,123	21,218
EBIT ¹	11,414	12,325	13,875	14,698	14,912	15,891	16,518	17,333
Net income ¹	7,618	8,910	9,074	9,578	8,240	10,813	11,432	12,113
Net Debt ¹	34,346	33,723	34,102	35,040	39,652	38,325	37,583	36,365
Reference price ²	171.47	183.07	169.40	152.89	143.78	135.50	135.50	135.50
Nbr of stocks (in thousands)	1,398,745	1,393,956	1,391,178	1,387,929	1,367,340	1,364,892	-	-
Announcement Date	2/10/22	2/9/23	2/9/24	2/4/25	2/3/26	-	-	-

¹USD in Million²USD

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.($)
PEPSICO, INC.	16.81x	2.27x	11.58x	4.29%	186B
COCA-COLA EUROPACIFIC PARTNERS PLC	20.78x	2.32x	12.83x	2.42%	46.46B
COCA-COLA FEMSA, S.A.B. DE C.V.	16.01x	1.5x	7.41x	3.9%	23.53B
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	25.99x	0.74x	9.37x	1.91%	3.92B
OSOTSPA	12.88x	1.73x	7.52x	5.18%	1.45B
A.G. BARR P.L.C.	12.65x	1.36x	7.57x	3.45%	883M
Average	17.52x	1.65x	9.38x	3.52%	43.72B
Weighted average by Cap.	17.55x	2.18x	11.36x	3.89%