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	10,754	-	-
Change	-	69.78%	95.48%	-21.75%	-55.34%	15.4%	-	-
Enterprise Value (EV) ¹	8,035	13,353	26,122	20,105	8,636	9,882	9,743	9,711
Change	-	66.19%	95.62%	-23.03%	-57.05%	14.43%	-1.4%	-0.33%
P/E	19.6x	20.9x	24.8x	16.6x	12.2x	14.6x	12.4x	11x
PBR	2.77x	4.19x	6.99x	4.76x	2.19x	2.3x	2.11x	1.96x
PEG	-	0.4x	0.4x	1x	-0.3x	-4.02x	0.7x	0.9x
Capitalization / Revenue	2.33x	2.99x	4.41x	3.08x	1.77x	1.93x	1.8x	1.68x
EV / Revenue	2.33x	2.92x	4.32x	2.97x	1.64x	1.77x	1.63x	1.52x
EV / EBITDA	10.8x	13.1x	16.9x	11.1x	7.12x	8.15x	7.11x	6.65x
EV / EBIT	14.7x	16.1x	19.1x	12.8x	8.97x	10.4x	8.44x	7.85x
EV / FCF	-	19.1x	29.4x	-249x	25.4x	16.7x	15.1x	10.3x
FCF Yield	-	5.24%	3.4%	-0.4%	3.94%	6%	6.61%	9.67%
Dividend per Share ²	1.1	-	-	-	-	1.492	1.73	1.915
Rate of return	4.19%	-	-	-	-	4.2%	4.87%	5.39%
EPS ²	1.34	2.12	3.49	4.07	2.53	2.438	2.86	3.23
Distribution rate	82.1%	-	-	-	-	61.2%	60.5%	59.3%
Net sales ¹	3,444	4,566	6,053	6,775	5,253	5,583	5,989	6,398
EBITDA ¹	743.4	1,018	1,546	1,804	1,213	1,212	1,370	1,460
EBIT ¹	545.5	830.5	1,368	1,567	962.6	952.5	1,154	1,238
Net income ¹	410.8	653.2	1,074	1,253	776.2	749.7	878	991
Net Debt ¹	-	-288.4	-544.7	-760.7	-683.1	-872.2	-1,010	-1,043
Reference price ²	26.25	44.25	86.50	67.75	30.75	35.50	35.50	35.50
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	-	-	-