Valuation Srisawad Corporation

Stocks

End-of-day quote Thailand S.E. 2026-08-19			5-day change	1st Jan Change
23.60 ^THB	-0.84%		-4.45%	-7.45%

08-12	Srisawad Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-21	Srisawad Corporation Public Company Limited Announces Appointment of Mr. Cheng Chiang Lee as Director, Effective July 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	84,792	66,941	55,613	63,062	42,368	39,212	-	-
Change	-	-21.05%	-16.92%	13.39%	-32.81%	-7.45%	-	-
Enterprise Value (EV) ¹	101,076	100,585	127,634	125,639	100,202	100,764	102,840	104,762
Change	-	-0.49%	26.89%	-1.56%	-20.25%	0.56%	2.06%	1.87%
P/E	18x	15x	11.1x	12.5x	8.44x	7.06x	6.47x	6.1x
PBR	3.43x	2.61x	1.97x	1.9x	1.13x	0.93x	0.83x	0.76x
PEG	-	-2.87x	1x	13.38x	-15.66x	0.7x	0.71x	0.99x
Capitalization / Revenue	8.98x	5.96x	3.34x	3.53x	2.58x	2.29x	2.11x	1.99x
EV / Revenue	10.7x	8.96x	7.67x	7.03x	6.1x	5.88x	5.53x	5.32x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	16.9x	17.4x	15.3x	14.7x	11.7x	11x	10.4x	9.65x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.488	1.488	1.488	0.14	0.7	0.7877	0.9246	1.009
Rate of return	2.91%	3.69%	4.44%	0.37%	2.75%	3.34%	3.92%	4.27%
EPS ²	2.843	2.694	3.008	3.036	3.02	3.341	3.645	3.869
Distribution rate	52.3%	55.2%	49.5%	4.61%	23.2%	23.6%	25.4%	26.1%
Net sales ¹	9,440	11,229	16,648	17,865	16,429	17,130	18,612	19,677
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	5,964	5,787	8,367	8,544	8,595	9,176	9,912	10,853
Net income ¹	4,722	4,476	5,001	5,052	5,021	5,535	5,964	6,424
Net Debt ¹	16,284	33,644	72,021	62,577	57,834	61,553	63,629	65,550
Reference price ²	51.03	40.29	33.47	37.95	25.50	23.60	23.60	23.60
Nbr of stocks (in thousands)	1,661,514	1,661,514	1,661,514	1,661,511	1,661,507	1,661,507	-	-
Announcement Date	2/28/22	2/27/23	2/28/24	2/26/25	2/28/26	-	-	-

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.($)
SRISAWAD CORPORATION	7.12x	5.9x	-	3.31%	1.19B
ROCKET COMPANIES, INC.	42.22x	4.83x	16.34x	-.--%	39.61B
BAJAJ FINSERV LTD.	26.33x	5.22x	25.83x	0.07%	33.56B
SHRIRAM FINANCE LIMITED	18.62x	12.49x	24.27x	1.07%	27.27B
SYNCHRONY FINANCIAL	8.57x	2x	3.76x	1.59%	26.22B
SOFI TECHNOLOGIES, INC.	29.46x	4.25x	12.77x	-.--%	22.81B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	23.75x	18.96x	44.77x	0.15%	16.69B
MUTHOOT FINANCE LIMITED	10.74x	-	-	1.23%	12.13B
FIRSTCASH HOLDINGS, INC.	20.89x	-	-	-	9.23B
Average	20.86x	7.66x	21.29x	0.93%	20.97B
Weighted average by Cap.	24.84x	7.05x	19.94x	0.53%