Valuation Royal Plus

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-12			5-day change	1st Jan Change
1.170 ^THB	-2.50%		+2.63%	+1.74%

06-02	Royal Plus Public Company Limited Announces CFO Changes, Effective June 1, 2026	CI
06-02	Plus Announces Termination of Kitti Wachirajirakorn as Deputy Managing Director Operation and Business Development Effective June 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	5,628	4,154	3,417	770.5
Change	-	-26.19%	-17.74%	-77.45%
Enterprise Value (EV) ¹	5,050	3,806	3,470	1,076
Change	-	-24.64%	-8.83%	-69%
P/E Ratio	24.5x	22.1x	79.5x	-9.85x
PBR	4.49x	3.07x	2.59x	0.64x
PEG	0.2x	-1.2x	-1x	0x
Capitalization / Revenue	3.89x	2.91x	2.39x	0.58x
EV / Revenue	3.49x	2.67x	2.42x	0.81x
EV / EBITDA	17.1x	13.3x	19.6x	17x
EV / EBIT	20.4x	16.9x	49.3x	-13.8x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	0.13	0.12	0.06	-
Rate of return	1.55%	1.94%	1.18%	-
EPS ²	0.3422	0.2807	0.0641	-0.1168
Distribution rate	38%	42.8%	93.6%	-
Net sales ¹	1,445	1,427	1,431	1,320
EBITDA ¹	295.1	286.9	176.6	63.13
EBIT ¹	247.7	225.5	70.37	-78.2
Net income ¹	207.6	188.1	42.96	-78.25
Net Debt ¹	-578.2	-348.3	52.58	305.2
Reference price ²	8.400	6.200	5.100	1.150
Nbr of stocks (in thousands)	670,000	670,000	670,000	670,000
Announcement Date	2/23/23	2/22/24	2/20/25	2/20/26

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.($)
ROYAL PLUS	-	-	-	-	24.37M
HUANLEJIA FOOD GROUP CO.,LTD	160.3x	-	-	-	989M
SAPPE	11.98x	1.5x	6.71x	5.19%	278M
Average	86.14x	1.50x	6.71x	5.19%	430.52M
Weighted average by Cap.	127.79x	1.50x	6.71x	5.19%