Valuation Phatra Leasing

Stocks

End-of-day quote Thailand S.E. 2026-09-15			5-day change	1st Jan Change
1.370 ^THB	-1.44%		+0.74%	+7.87%

08-12	Phatra Leasing Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Phatra Leasing Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,324	1,575	1,515	1,288	912.7	757.6
Change	-	18.92%	-3.79%	-14.96%	-29.17%	-16.99%
Enterprise Value (EV) ¹	9,544	8,449	7,975	9,605	9,925	9,094
Change	-	-11.47%	-5.61%	20.44%	3.32%	-8.37%
P/E	17.4x	13.1x	12.6x	12x	-8.65x	12.3x
PBR	0.44x	0.51x	0.48x	0.41x	0.3x	0.25x
PEG	-	0.2x	31.14x	-1.1x	0x	-0x
Capitalization / Revenue	0.37x	0.49x	0.51x	0.48x	0.34x	0.28x
EV / Revenue	2.63x	2.61x	2.69x	3.56x	3.67x	3.41x
EV / EBITDA	4.79x	4.81x	4.98x	21.8x	41.6x	18.6x
EV / EBIT	30.4x	27x	23.3x	23.7x	48.6x	20.7x
EV / FCF	5.67x	5.82x	7.64x	9.32x	15x	6.52x
FCF Yield	17.6%	17.2%	13.1%	10.7%	6.66%	15.3%
Dividend per Share ²	0.08	0.11	0.11	0.11	-	0.062
Rate of return	3.6%	4.17%	4.33%	5.09%	-	4.88%
EPS ²	0.1275	0.2014	0.2022	0.1801	-0.1769	0.103
Distribution rate	62.7%	54.6%	54.4%	61.1%	-	60.2%
Net sales ¹	3,625	3,237	2,966	2,699	2,702	2,670
EBITDA ¹	1,992	1,756	1,603	440.9	238.6	489.2
EBIT ¹	313.5	313.4	341.6	406.1	204.1	438.9
Net income ¹	76.06	120.1	120.6	107.4	-105.5	61.44
Net Debt ¹	8,220	6,875	6,460	8,317	9,012	8,337
Reference price ²	2.220	2.640	2.540	2.160	1.530	1.270
Nbr of stocks (in thousands)	596,510	596,510	596,510	596,510	596,510	596,510
Announcement Date	2/24/21	2/24/22	2/23/23	2/23/24	2/27/25	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.($)
PHATRA LEASING	-	-	-	-	24.54M
BAJAJ FINANCE LIMITED	24.35x	16.42x	-	0.71%	65.42B
ROCKET COMPANIES, INC.	39.8x	4.62x	15.64x	-.--%	37.35B
BAJAJ FINSERV LTD.	24.29x	5.07x	25.1x	0.08%	30.92B
SHRIRAM FINANCE LIMITED	16.45x	11.6x	22.54x	1.21%	24.07B
SYNCHRONY FINANCIAL	8.09x	1.9x	3.58x	1.68%	24.75B
SOFI TECHNOLOGIES, INC.	28.73x	3.87x	11.66x	-.--%	22.05B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	22.75x	18.64x	44.01x	0.16%	15.98B
TATA CAPITAL LIMITED	21.65x	22.24x	-	0.24%	15.53B
Average	23.26x	10.55x	20.42x	0.51%	26.23B
Weighted average by Cap.	24.40x	10.41x	19.03x	0.53%