Valuation Sherwood Corporation (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-09-04			5-day change	1st Jan Change
4.900 ^THB	+1.66%		+4.26%	+25.64%

09-02	Sherwood Corporation Public Company Limited Announces Board and Committee Changes, Effective September 2, 2026	CI
08-31	Sherwood Corporation Public Company Limited Announces Resignation of Jatsada Awasakul from Director and Member of the Audit Committee, Effective August 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,543	2,943	2,924	2,290	1,426	1,945
Change	-	90.8%	-0.65%	-21.71%	-37.7%	36.36%
Enterprise Value (EV) ¹	1,478	2,757	2,800	2,151	1,004	1,508
Change	-	86.48%	1.58%	-23.19%	-53.31%	50.13%
P/E	32.3x	26.5x	215x	42.1x	11.9x	12.1x
PBR	2.37x	4.24x	4.22x	3.59x	1.89x	2.48x
PEG	-	0x	-2.4x	0x	0x	0.3x
Capitalization / Revenue	1.19x	1.61x	1.72x	1.34x	0.84x	1.12x
EV / Revenue	1.14x	1.5x	1.65x	1.26x	0.59x	0.87x
EV / EBITDA	10.7x	11.4x	32.5x	15.6x	4.69x	5.73x
EV / EBIT	13.6x	12.9x	49.6x	20.7x	5.56x	6.58x
EV / FCF	10.8x	13x	349x	15.5x	3.7x	8.46x
FCF Yield	9.24%	7.72%	0.29%	6.46%	27.1%	11.8%
Dividend per Share ²	0.3409	0.3545	0.3409	0.0051	0.125	0.325
Rate of return	7.75%	4.33%	5.81%	0.11%	4.37%	8.33%
EPS ²	0.1364	0.3091	0.0273	0.1091	0.2394	0.3228
Distribution rate	250%	115%	1,249%	4.67%	52.2%	101%
Net sales ¹	1,301	1,832	1,696	1,713	1,690	1,737
EBITDA ¹	137.7	241.3	86.29	137.9	214.1	263.1
EBIT ¹	109.1	213.7	56.46	104	180.7	229
Net income ¹	67.68	146.2	17.26	55.88	119.4	161
Net Debt ¹	-64.26	-186.5	-124	-138.6	-422.1	-437.3
Reference price ²	4.400	8.182	5.864	4.591	2.860	3.900
Nbr of stocks (in thousands)	350,604	359,749	498,732	498,732	498,732	498,732
Announcement Date	2/24/21	2/28/22	2/23/23	2/20/24	2/25/25	2/24/26

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.($)
SHERWOOD CORPORATION (THAILAND)	-	-	-	-	74.31M
CORTEVA, INC.	34.19x	3.2x	13.75x	0.84%	58.62B
YUNNAN YUNTIANHUA CO., LTD.	10.42x	1.26x	6.26x	4.92%	8.36B
UPL LIMITED	15.61x	1.14x	6.02x	1.53%	5.2B
PI INDUSTRIES LIMITED	30.23x	4.65x	19.78x	0.59%	3.98B
Average	22.61x	2.56x	11.45x	1.97%	15.25B
Weighted average by Cap.	30.10x	2.92x	12.71x	1.33%