Valuation Specialty Natural Products

Stocks

End-of-day quote Thailand S.E. 2026-09-30			5-day change	1st Jan Change
4.280 ^THB	-0.93%		-.--%	-3.60%

08-12	Specialty Natural Products Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Specialty Natural Products Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027
Market Cap ¹	2,126	1,798	1,733	-
Change	-	-15.43%	-3.6%	-
Enterprise Value (EV)	2,126	1,798	1,733	1,733
Change	-	-15.43%	-3.6%	0%
P/E	20.2x	15.9x	17.8x	15.3x
PBR	2.37x	1.94x	-	-
PEG	0x	2.07x	-1.2x	0.9x
Capitalization / Revenue	4.65x	3.24x	3.02x	2.78x
EV / Revenue	0x	0x	3.02x	2.78x
EV / EBITDA	0x	0x	11x	9.52x
EV / EBIT	-	-	-	-
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	0.13	0.19	0.12	0.14
Rate of return	2.48%	4.28%	2.8%	3.27%
EPS ²	0.26	0.28	0.24	0.28
Distribution rate	50%	67.9%	50%	50%
Net sales ¹	457.3	554.2	574	623
EBITDA ¹	121.9	147.2	158	182
EBIT	77.29	120.7	-	-
Net income ¹	81.09	111.9	96	113
Net Debt	-	-	-	-
Reference price ²	5.250	4.440	4.280	4.280
Nbr of stocks (in thousands)	405,000	405,000	405,000	-
Announcement Date	2/20/25	2/25/26	-	-

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.($)
SPECIALTY NATURAL PRODUCTS	18x	-	-	2.78%	52.08M
ELI LILLY AND COMPANY	33.68x	12.2x	24.79x	0.59%	1,056B
JOHNSON & JOHNSON	29.76x	6.61x	18.5x	2%	645B
ABBVIE INC.	33.32x	7.79x	16.11x	2.63%	465B
MERCK & CO., INC.	108.6x	6.05x	25.67x	2.29%	368B
ROCHE HOLDING AG	19.01x	4.64x	11.49x	2.87%	335B
NOVARTIS AG	20.51x	5.32x	13.17x	3.01%	275B
ASTRAZENECA PLC	20.92x	4.34x	12.36x	2.04%	255B
AMGEN INC.	26.76x	6.95x	12.37x	2.38%	229B
GILEAD SCIENCES, INC.	-45.76x	6.66x	26x	2.18%	188B
Average	26.48x	6.73x	17.83x	2.27%	381.58B
Weighted average by Cap.	32.80x	7.85x	19.23x	1.9%