Valuation Sappe

Stocks

End-of-day quote Thailand S.E. 2026-09-18			5-day change	1st Jan Change
32.50 ^THB	-1.52%		-1.52%	+5.69%

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	9,845	-	-
Change	-	69.78%	95.48%	-21.75%	-55.34%	5.65%	-	-
Enterprise Value (EV) ¹	8,035	13,353	26,122	20,105	8,636	9,040	8,826	8,799
Change	-	66.19%	95.62%	-23.03%	-57.05%	4.68%	-2.36%	-0.31%
P/E	19.6x	20.9x	24.8x	16.6x	12.2x	13.4x	11.7x	10.3x
PBR	2.77x	4.19x	6.99x	4.76x	2.19x	2.1x	1.94x	1.8x
PEG	-	0.4x	0.4x	1x	-0.3x	-3.13x	0.8x	0.8x
Capitalization / Revenue	2.33x	2.99x	4.41x	3.08x	1.77x	1.74x	1.62x	1.51x
EV / Revenue	2.33x	2.92x	4.32x	2.97x	1.64x	1.6x	1.45x	1.35x
EV / EBITDA	10.8x	13.1x	16.9x	11.1x	7.12x	7.47x	6.54x	6.03x
EV / EBIT	14.7x	16.1x	19.1x	12.8x	8.97x	9.51x	8.03x	7.3x
EV / FCF	-	19.1x	29.4x	-249x	25.4x	15.4x	13.4x	9.37x
FCF Yield	-	5.24%	3.4%	-0.4%	3.94%	6.47%	7.47%	10.7%
Dividend per Share ²	1.1	-	-	-	-	1.509	1.69	1.913
Rate of return	4.19%	-	-	-	-	4.64%	5.2%	5.89%
EPS ²	1.34	2.12	3.49	4.07	2.53	2.422	2.776	3.155
Distribution rate	82.1%	-	-	-	-	62.3%	60.9%	60.6%
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	1,349	1,459
EBIT ¹	545.5	830.5	1,368	1,567	962.6	950.2	1,099	1,205
Net income ¹	410.8	653.2	1,074	1,253	776.2	745	852.3	969.1
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	32.50	32.50	32.50
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	-	-	-