|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.30 THB | 0.00% |
|
-5.50% | +1.98% |
| 06-24 | Rockworth Public Company Limited Announces Change of Audit Committee, Effective June 24, 2026 | CI |
| 05-25 | Rockworth Public Company Limited Announces Board Changes, Effective June 1, 2026 | CI |
Company Valuation: Rockworth
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 200 | 200 | 161 | 156 | 208 | 202 |
| Change | - | 0% | -19.5% | -3.11% | 33.33% | -2.88% |
| Enterprise Value (EV) 1 | 239.1 | 360.4 | 338 | 265.6 | 378.8 | 304.8 |
| Change | - | 50.72% | -6.21% | -21.41% | 42.58% | -19.53% |
| P/E | -6.41x | -3.08x | -13.4x | 7.57x | 4.55x | 3.35x |
| PBR | 0.47x | 0.53x | 0.44x | 0.4x | 0.47x | 0.42x |
| PEG | - | -0x | 0.2x | -0x | 0x | 0.1x |
| Capitalization / Revenue | 0.4x | 0.52x | 0.26x | 0.25x | 0.28x | 0.24x |
| EV / Revenue | 0.48x | 0.94x | 0.55x | 0.42x | 0.51x | 0.36x |
| EV / EBITDA | 28x | -11.9x | 14.4x | 4.07x | 4.86x | 4.38x |
| EV / EBIT | -12.7x | -6.38x | 473x | 6.32x | 6.91x | 6.41x |
| EV / FCF | 1.48x | -7.2x | -12.4x | 3.34x | -7.1x | 4.38x |
| FCF Yield | 67.7% | -13.9% | -8.09% | 29.9% | -14.1% | 22.8% |
| Dividend per Share 2 | - | - | - | 0.5 | 1 | - |
| Rate of return | - | - | - | 6.41% | 9.62% | - |
| EPS 2 | -1.561 | -3.243 | -0.6017 | 1.03 | 2.287 | 3.011 |
| Distribution rate | - | - | - | 48.5% | 43.7% | - |
| Net sales 1 | 498.5 | 381.7 | 609.3 | 636.4 | 743.4 | 837.8 |
| EBITDA 1 | 8.538 | -30.17 | 23.53 | 65.35 | 77.92 | 69.63 |
| EBIT 1 | -18.85 | -56.46 | 0.7141 | 42.04 | 54.81 | 47.52 |
| Net income 1 | -31.22 | -64.86 | -12.03 | 20.6 | 45.74 | 60.22 |
| Net Debt 1 | 39.1 | 160.4 | 177 | 109.6 | 170.8 | 102.8 |
| Reference price 2 | 10.00 | 10.00 | 8.05 | 7.80 | 10.40 | 10.10 |
| Nbr of stocks (in thousands) | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| Announcement Date | 2/25/21 | 2/23/22 | 2/27/24 | 2/27/24 | 2/24/25 | 2/23/26 |
1THB in Million2THB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 6.23M | |
| 22.1x | 2.69x | 13.53x | 1% | 4.62B | |
| 17.33x | - | - | 2.92% | 3.51B | |
| 14x | 1.17x | 5.87x | 3.61% | 3.1B | |
| 9.54x | 0.61x | 5.88x | 4.77% | 1.36B | |
| 5.89x | - | - | 6.88% | 402M | |
| 18.92x | - | - | - | 279M | |
| Average | 14.63x | 1.49x | 8.42x | 3.84% | 1.9B | |
| Weighted average by Cap. | 17.10x | 1.86x | 9.77x | 2.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ROCK Stock
- Valuation Rockworth
Select your edition
All financial news and data tailored to specific country editions
