Company Valuation: Seafresh Industry

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,233 3,653 2,206 1,706 1,085 658.2
Change - 196.24% -39.59% -22.69% -36.41% -39.32%
Enterprise Value (EV) 1 3,433 5,421 4,024 3,397 2,913 2,452
Change - 57.91% -25.77% -15.59% -14.23% -15.83%
P/E -4.37x 11x 12.8x 22.7x -13.3x 22.9x
PBR 0.92x 1.69x 0.97x 0.71x 0.47x 0.28x
PEG - -0x -0.3x -0.4x 0x -0x
Capitalization / Revenue 0.21x 0.54x 0.32x 0.26x 0.15x 0.08x
EV / Revenue 0.58x 0.8x 0.58x 0.52x 0.39x 0.31x
EV / EBITDA 47x 12.3x 11.3x 12.1x 7.68x 5.78x
EV / EBIT -49.1x 17.9x 17.5x 21.6x 11.2x 8.61x
EV / FCF 9.94x -32.7x -25.5x 29.8x 172x -84.8x
FCF Yield 10.1% -3.06% -3.92% 3.35% 0.58% -1.18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6092 0.3578 0.186 0.0811 -0.0879 0.0311
Distribution rate - - - - - -
Net sales 1 5,869 6,800 6,958 6,524 7,424 7,923
EBITDA 1 73.08 441.6 356.8 281.2 379.3 424.4
EBIT 1 -69.97 302.6 229.8 157.6 259 284.7
Net income 1 -282.4 268.6 172.4 75.22 -81.53 28.79
Net Debt 1 2,200 1,769 1,818 1,691 1,829 1,794
Reference price 2 2.660 3.940 2.380 1.840 1.170 0.710
Nbr of stocks (in thousands) 463,550 927,099 927,099 927,099 927,099 927,099
Announcement Date 3/2/21 2/28/22 2/27/23 2/29/24 2/27/25 2/26/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.07M
20.98x3.01x14.78x3.72% 271B
21.27x2.47x14.55x3.41% 78.19B
19.35x1.96x11.05x3.18% 53.75B
17.1x0.52x10.04x2.68% 37.01B
22.82x3.36x13.68x3.17% 36.95B
43.57x3.64x21.55x0.82% 36.55B
12.11x1.94x9.56x6.33% 30.08B
71.25x10.64x45.18x1.07% 29.56B
Average 28.56x 3.44x 17.55x 3.05% 63.65B
Weighted average by Cap. 24.31x 3.08x 15.75x 3.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CFRESH Stock
  4. Valuation Seafresh Industry