Valuation Prodigy

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
3.220 ^THB	+0.63%		+1.90%	+9.52%

05-06	Prodigy Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-24	Prodigy Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	923.4	1,075	1,028	772.2	784.1	873.2
Change	-	16.37%	-4.37%	-24.86%	1.54%	11.36%
Enterprise Value (EV) ¹	671.9	780.2	762.1	462.4	445.8	509.2
Change	-	16.13%	-2.32%	-39.33%	-3.6%	14.23%
P/E	9.4x	19.5x	25.3x	26.7x	11.1x	10.5x
PBR	1.5x	1.83x	1.76x	1.3x	1.26x	1.39x
PEG	-	-0.4x	-1x	-0.9x	0x	0.6x
Capitalization / Revenue	1.47x	1.57x	1.35x	1.22x	1.24x	1.37x
EV / Revenue	1.07x	1.14x	1x	0.73x	0.7x	0.8x
EV / EBITDA	3.77x	6.4x	7.88x	6.76x	3.75x	3.81x
EV / EBIT	5.55x	11.3x	15x	13.6x	5.19x	4.93x
EV / FCF	4.72x	6.96x	135x	8.96x	7.48x	6.23x
FCF Yield	21.2%	14.4%	0.74%	11.2%	13.4%	16%
Dividend per Share ²	0.2909	0.1636	0.13	0.09	0.24	0.28
Rate of return	9.36%	4.52%	3.76%	3.46%	9.09%	9.52%
EPS ²	0.3308	0.186	0.1368	0.0973	0.2376	0.2803
Distribution rate	87.9%	88%	95%	92.5%	101%	99.9%
Net sales ¹	629.5	685.2	759.1	634.4	633.5	637.7
EBITDA ¹	178	121.8	96.74	68.37	118.8	133.7
EBIT ¹	121.1	68.97	50.77	33.89	85.84	103.4
Net income ¹	98.25	55.24	40.63	28.9	70.58	83.24
Net Debt ¹	-251.5	-294.4	-265.5	-309.8	-338.3	-363.9
Reference price ²	3.109	3.618	3.460	2.600	2.640	2.940
Nbr of stocks (in thousands)	297,000	297,000	297,000	297,000	297,000	297,000
Announcement Date	2/16/21	2/17/22	2/16/23	2/14/24	2/19/25	2/24/26

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.($)
PRODIGY	-	-	-	-	28.44M
AMCOR PLC	17.91x	1.45x	9.2x	5.75%	20.31B
APTARGROUP, INC.	24.63x	2.22x	10.67x	1.47%	8.46B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.82x	-	-	-	1.45B
SCIENTEX	9.81x	-	-	3.62%	1.41B
FP CORPORATION	14.12x	1.04x	7.28x	2.85%	1.27B
MYERS INDUSTRIES, INC.	27.53x	-	-	-	1.17B
Average	17.47x	1.57x	9.05x	3.42%	4.87B
Weighted average by Cap.	19.13x	1.65x	9.53x	4.38%