Valuation SE-Education

Stocks

End-of-day quote Thailand S.E. 2026-09-21			5-day change	1st Jan Change
1.310 ^THB	+0.77%		0.00%	-22.49%

09-03	SE-Education Board OKs Changes to Connected-Party Borrowing Facilities	MT
09-02	SE-ED Public Company Limited Approves Additional Borrowing And Loan Extension From Connected Persons Up To THB 240 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	595.8	878	878	862.3	807.4	662.4
Change	-	47.37%	0%	-1.79%	-6.36%	-17.96%
Enterprise Value (EV) ¹	1,094	1,333	1,308	1,247	1,240	1,154
Change	-	21.89%	-1.9%	-4.63%	-0.61%	-6.89%
P/E	-18x	-15.4x	-298x	23.9x	-31.9x	-20.1x
PBR	0.55x	0.85x	0.84x	0.71x	0.68x	0.57x
PEG	-	-0.2x	3.1x	-0x	0x	-0.7x
Capitalization / Revenue	0.28x	0.48x	0.43x	0.4x	0.4x	0.34x
EV / Revenue	0.52x	0.73x	0.64x	0.58x	0.62x	0.59x
EV / EBITDA	15.3x	36.5x	14.3x	10.6x	18.5x	17.1x
EV / EBIT	-346x	-47.6x	39.1x	19.6x	119x	99x
EV / FCF	264x	13.4x	54x	17.2x	236x	-22.7x
FCF Yield	0.38%	7.45%	1.85%	5.82%	0.42%	-4.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0845	-0.1456	-0.007516	0.092	-0.0646	-0.0843
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,120	1,816	2,056	2,148	2,012	1,943
EBITDA ¹	71.6	36.52	91.5	118.1	67.18	67.36
EBIT ¹	-3.165	-28.02	33.44	63.77	10.46	11.66
Net income ¹	-33.13	-57.08	-2.946	36.05	-25.31	-33.03
Net Debt ¹	498.1	455.4	430	385.1	432.4	492
Reference price ²	1.520	2.240	2.240	2.200	2.060	1.690
Nbr of stocks (in thousands)	391,944	391,944	391,944	391,944	391,944	391,944
Announcement Date	2/25/21	2/25/22	2/24/23	2/22/24	2/25/25	3/2/26

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.($)
SE-EDUCATION	-	-	-	-	15.28M
SPRINGER NATURE AG & CO. KGAA	14.27x	2.5x	6.7x	4.27%	4.46B
COL GROUP CO.,LTD.	564.81x	8.62x	194.29x	-	2.65B
MCGRAW HILL, INC.	13.14x	2.13x	5.94x	-.--%	2.46B
ZHEJIANG PUBLISHING & MEDIA CO., LTD.	11.87x	-	-	-	2.44B
SHANDONG PUBLISHING&MEDIA CO.,LTD	12.46x	-	-	-	2.1B
LOUIS HACHETTE GROUP S.A.	14.54x	0.32x	2.43x	3.51%	2.01B
CENTRAL CHINA LAND MEDIA CO.,LTD	8.56x	-	-	-	1.87B
Average	91.38x	3.39x	52.34x	2.6%	2.25B
Weighted average by Cap.	94.19x	3.45x	48.75x	2.92%