Company Valuation: Pro Inside

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027
Market Cap 1 1,771 2,808 -
Change - 58.54% -
Enterprise Value (EV) 1,771 2,808 2,808
Change - 58.54% 0%
P/E 6.43x 8.81x 6.75x
PBR - - -
PEG - 0.6x 0.2x
Capitalization / Revenue - 0.78x 0.65x
EV / Revenue - 0.78x 0.65x
EV / EBITDA - 5.39x 4.39x
EV / EBIT - 6.1x 4.85x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 0.24 0.31
Rate of return - 4.62% 5.96%
EPS 2 0.51 0.59 0.77
Distribution rate - 40.7% 40.3%
Net sales 1 - 3,591 4,319
EBITDA 1 - 521 640
EBIT 1 - 460 579
Net income 1 271.4 320 415
Net Debt - - -
Reference price 2 3.280 5.200 5.200
Nbr of stocks (in thousands) 540,000 540,000 -
Announcement Date 2/28/26 - -
1THB in Million2THB
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.53x3.79x13.24x2.85% 223B
-118.27x18.83x108.74x-.--% 117B
13.23x1.46x7.67x3.64% 109B
15.38x2.82x10.62x5.34% 90.04B
19.5x5.15x12.66x2.92% 58.73B
15.39x2.25x9.54x5.08% 49.86B
21.78x1.59x10.05x0.87% 40.92B
21.13x1.73x10.7x1.39% 40.82B
18.66x2.4x11.39x4.63% 38.84B
Average 3.37x 4.45x 21.62x 2.97% 85.42B
Weighted average by Cap. -1.76x 5.34x 25.99x 2.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield