Valuation Sappe Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-04-08			5-day change	1st Jan Change
30.75 ^THB	-9.56%		-.--%	-9.56%

08-11	Sappe Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-10	Sappe Public Company Limited Approves Establishment of New Indirect Subsidiary in Indonesia	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,035	13,642	26,667	20,866	9,319	9,088	-	-
Change	-	69.78%	95.48%	-21.75%	-55.34%	-2.48%	-	-
Enterprise Value (EV) ¹	8,035	13,353	26,122	20,105	8,636	8,283	8,069	8,042
Change	-	66.19%	95.62%	-23.03%	-57.05%	-4.09%	-2.58%	-0.34%
P/E	19.6x	20.9x	24.8x	16.6x	12.2x	12.4x	10.9x	9.65x
PBR	2.77x	4.19x	6.99x	4.76x	2.19x	1.95x	1.79x	1.67x
PEG	-	0.4x	0.4x	1x	-0.3x	-2.9x	0.8x	0.7x
Capitalization / Revenue	2.33x	2.99x	4.41x	3.08x	1.77x	1.61x	1.49x	1.39x
EV / Revenue	2.33x	2.92x	4.32x	2.97x	1.64x	1.47x	1.33x	1.23x
EV / EBITDA	10.8x	13.1x	16.9x	11.1x	7.12x	6.84x	6.02x	5.56x
EV / EBIT	14.7x	16.1x	19.1x	12.8x	8.97x	8.72x	7.44x	6.77x
EV / FCF	-	19.1x	29.4x	-249x	25.4x	14.2x	12.5x	9.44x
FCF Yield	-	5.24%	3.4%	-0.4%	3.94%	7.06%	8.02%	10.6%
Dividend per Share ²	1.1	-	-	-	-	1.538	1.677	1.889
Rate of return	4.19%	-	-	-	-	5.13%	5.59%	6.3%
EPS ²	1.34	2.12	3.49	4.07	2.53	2.422	2.749	3.108
Distribution rate	82.1%	-	-	-	-	63.5%	61%	60.8%
Net sales ¹	3,444	4,566	6,053	6,775	5,253	5,649	6,080	6,538
EBITDA ¹	743.4	1,018	1,546	1,804	1,213	1,211	1,340	1,447
EBIT ¹	545.5	830.5	1,368	1,567	962.6	950.2	1,085	1,187
Net income ¹	410.8	653.2	1,074	1,253	776.2	745	844.1	954.6
Net Debt ¹	-	-288.4	-544.7	-760.7	-683.1	-805	-1,019	-1,046
Reference price ²	26.25	44.25	86.50	67.75	30.75	30.00	30.00	30.00
Nbr of stocks (in thousands)	306,087	308,289	308,289	307,987	303,055	302,925	-	-
Announcement Date	2/24/22	2/28/23	2/27/24	2/24/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE COCA-COLA COMPANY	27.47x	8.52x	24.38x	2.27%	405B
PEPSICO, INC.	16.53x	2.27x	11.85x	4.26%	187B
MONSTER BEVERAGE CORPORATION	41.16x	9.15x	29.68x	-.--%	92.74B
NONGFU SPRING CO., LTD.	22.53x	6.5x	14.5x	3.13%	60.7B
COCA-COLA EUROPACIFIC PARTNERS PLC	23.3x	2.53x	13.97x	2.16%	50.12B
KEURIG DR PEPPER INC.	23.46x	2.92x	11.23x	2.61%	48.77B
COCA-COLA FEMSA, S.A.B. DE C.V.	17.16x	1.62x	8x	3.65%	24.3B
COCA-COLA HELLENIC	19.69x	1.72x	10.73x	2.32%	22.97B
ARCA CONTINENTAL, S.A.B. DE C.V.	18.63x	1.62x	7.91x	4.35%	19.98B
Average	23.33x	4.10x	14.70x	2.75%	101.27B
Weighted average by Cap.	25.18x	6.03x	19.27x	2.6%