Valuation Ratch Group Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 09:52:51 2026-04-29 EDT			5-day change	1st Jan Change
0.7950 ^EUR	-.--%		-.--%	+9.66%

07-20	CGS International Upgrades Ratch Group to Add from Hold; Price Target is THB45	MT
07-10	Krungsri Securities Upgrades Ratch Group to Buy From Neutral; Price Target is THB41	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	65,250	92,981	68,512	65,250	64,162	83,194	-	-
Change	-	42.5%	-26.32%	-4.76%	-1.67%	29.66%	-	-
Enterprise Value (EV) ¹	119,408	157,615	134,919	149,654	164,148	181,146	165,459	159,539
Change	-	32%	-14.4%	10.92%	9.68%	10.36%	-8.66%	-3.58%
P/E	8.4x	13.6x	13.2x	10.6x	10.3x	12.4x	11.7x	11.4x
PBR	0.93x	0.95x	0.7x	0.68x	0.69x	0.84x	0.8x	0.77x
PEG	-	-0.3x	-0.5x	0.6x	7.26x	1.61x	1.95x	3.87x
Capitalization / Revenue	1.75x	1.24x	1.57x	1.97x	2.37x	2.36x	2.45x	2.04x
EV / Revenue	3.2x	2.11x	3.09x	4.52x	6.06x	5.14x	4.88x	3.92x
EV / EBITDA	25.7x	27.7x	19.4x	22.6x	28.4x	19.2x	15.7x	16x
EV / EBIT	47.6x	59.3x	46.8x	58x	78.9x	44.8x	37.1x	35.8x
EV / FCF	22.7x	30.7x	17.5x	24.5x	15x	8.32x	7.55x	6.89x
FCF Yield	4.41%	3.25%	5.71%	4.08%	6.65%	12%	13.2%	14.5%
Dividend per Share ²	2.5	1.6	1.6	1.6	1.6	1.606	1.626	1.627
Rate of return	5.56%	3.74%	5.08%	5.33%	5.42%	4.2%	4.25%	4.25%
EPS ²	5.36	3.15	2.38	2.82	2.86	3.08	3.265	3.361
Distribution rate	46.6%	50.8%	67.2%	56.7%	55.9%	52.1%	49.8%	48.4%
Net sales ¹	37,327	74,725	43,675	33,133	27,082	35,233	33,895	40,691
EBITDA ¹	4,653	5,697	6,948	6,609	5,789	9,451	10,535	9,958
EBIT ¹	2,508	2,660	2,883	2,581	2,082	4,047	4,455	4,462
Net income ¹	7,772	5,782	5,167	6,127	6,220	6,710	7,117	7,304
Net Debt ¹	54,158	64,634	66,407	84,404	99,985	97,952	82,265	76,345
Reference price ²	45.00	42.75	31.50	30.00	29.50	38.25	38.25	38.25
Nbr of stocks (in thousands)	1,450,000	2,175,000	2,175,000	2,175,000	2,175,000	2,175,000	-	-
Announcement Date	2/23/22	2/28/23	2/27/24	2/25/25	2/27/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADANI POWER LIMITED	33.14x	7.42x	19.88x	-.--%	42.69B
NTPC LTD	16.21x	2.88x	10.95x	2.57%	35.27B
SDIC POWER HOLDINGS CO., LTD	16.47x	4.99x	9.03x	3.35%	18.07B
TALEN ENERGY CORPORATION	14.41x	5.34x	11.25x	0.02%	16B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.97x	2.92x	7.86x	5.12%	12.77B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.69x	1.61x	7.82x	4.39%	7.96B
CAPITAL POWER CORPORATION	54.62x	4.23x	10.04x	4.23%	7.38B
GS HOLDINGS CORP.	5.65x	0.62x	3.72x	3.97%	5.82B
Average	19.90x	3.75x	10.07x	2.96%	18.24B
Weighted average by Cap.	21.50x	4.65x	12.58x	2.1%