Company Valuation: QTCG

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 210 78
Change - -62.86%
Enterprise Value (EV) 1 316 212.5
Change - -32.75%
P/E -0.49x -3.93x
PBR 1.98x 0.85x
PEG 0x 0x
Capitalization / Revenue 0.49x 0.25x
EV / Revenue 0.74x 0.69x
EV / EBITDA -0.79x -31.8x
EV / EBIT -0.78x -19.7x
EV / FCF 12.2x -2.82x
FCF Yield 8.19% -35.4%
Dividend per Share 2 - -
Rate of return - -
EPS 2 -0.7205 -0.0331
Distribution rate - -
Net sales 1 428.7 306.2
EBITDA 1 -397.9 -6.68
EBIT 1 -402.7 -10.81
Net income 1 -400.1 -19.84
Net Debt 1 106 134.5
Reference price 2 0.3500 0.1300
Nbr of stocks (in thousands) 600,000 600,000
Announcement Date 3/3/25 2/26/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.44M
69.61x3x29.33x0.06% 101B
13.84x1.11x6.09x4.24% 75.8B
41.56x5.16x28.67x0.16% 63.02B
26.76x2.03x19.72x1.16% 58.26B
58.5x4.85x31.1x1.48% 48.84B
36.34x0.85x14.46x1.75% 42.73B
29.92x0.57x9.12x2.03% 37.57B
26.96x1.75x16.86x0.18% 34.99B
4.65x0.29x6.25x6.11% 27.55B
Average 34.24x 2.18x 17.95x 1.91% 48.99B
Weighted average by Cap. 38.52x 2.44x 19.64x 1.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA