Valuation Royal Plus OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-13	Royal Plus Public Company Limited Announces Company Secretary Changes, Effective August 13, 2026	CI
08-12	Royal Plus Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	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.($)
THE COCA-COLA COMPANY	25.7x	7.96x	22.81x	2.47%	371B
PEPSICO, INC.	14.71x	2.12x	10.84x	4.66%	172B
MONSTER BEVERAGE CORPORATION	37.56x	8.34x	26.99x	-.--%	84.73B
COCA-COLA EUROPACIFIC PARTNERS PLC	20.75x	2.32x	12.8x	2.42%	45.35B
KEURIG DR PEPPER INC.	19.06x	2.7x	10.5x	2.98%	42.36B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.37x	1.44x	7.13x	4.06%	22.52B
COCA-COLA HELLENIC	17.36x	1.53x	9.61x	2.65%	20.5B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.57x	1.45x	7.12x	4.94%	18.43B
VARUN BEVERAGES LIMITED	43.54x	5.75x	24.96x	0.43%	15.41B
Average	23.40x	3.73x	14.75x	2.73%	87.96B
Weighted average by Cap.	23.58x	5.59x	18.32x	2.77%