|
End-of-day quote
Thailand S.E.
2026-09-25
|
5-day change | 1st Jan Change | ||
| 0.1600 THB | -5.88% |
|
+23.08% | +14.29% |
Company Valuation: Successmore Being
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,188 | 4,440 | 3,390 | 2,092 | 524.7 | 83.48 |
| Change | - | 273.74% | -23.65% | -38.29% | -74.92% | -84.09% |
| Enterprise Value (EV) 1 | 772.6 | 3,925 | 3,175 | 1,861 | 395.2 | -39.11 |
| Change | - | 408.1% | -19.11% | -41.4% | -78.76% | -109.9% |
| P/E | 15.4x | 20.4x | 20.3x | 26.9x | 1,111x | -0.58x |
| PBR | 2.11x | 6.4x | 5.05x | 3.38x | 0.95x | 0.21x |
| PEG | - | 0x | -0.9x | -0.5x | -11.2x | 0x |
| Capitalization / Revenue | 1.15x | 3.47x | 2.87x | 2.13x | 0.77x | 0.16x |
| EV / Revenue | 0.75x | 3.07x | 2.69x | 1.89x | 0.58x | -0.08x |
| EV / EBITDA | 7.27x | 12.9x | 12.7x | 12.7x | 14.7x | 0.37x |
| EV / EBIT | 8.97x | 14x | 14.1x | 15.4x | 186x | 0.3x |
| EV / FCF | 10x | 26x | 50.3x | 35x | -7.95x | -0.84x |
| FCF Yield | 10% | 3.84% | 1.99% | 2.85% | -12.6% | -120% |
| Dividend per Share 2 | 0.034 | 0.29 | 0.26 | 0.15 | 0.05 | - |
| Rate of return | 1.72% | 3.92% | 4.6% | 4.29% | 5.68% | - |
| EPS 2 | 0.1287 | 0.3627 | 0.279 | 0.13 | 0.000792 | -0.24 |
| Distribution rate | 26.4% | 80% | 93.2% | 115% | 6,313% | - |
| Net sales 1 | 1,029 | 1,278 | 1,181 | 983 | 684.4 | 512 |
| EBITDA 1 | 106.3 | 303.9 | 250.9 | 146.6 | 26.87 | -107.1 |
| EBIT 1 | 86.15 | 279.5 | 225.7 | 120.5 | 2.13 | -130.1 |
| Net income 1 | 64.02 | 217.6 | 167.4 | 86.16 | 0.4728 | -142.9 |
| Net Debt 1 | -415.4 | -514.7 | -214.8 | -231.4 | -129.5 | -122.6 |
| Reference price 2 | 1.9800 | 7.4000 | 5.6500 | 3.5000 | 0.8800 | 0.1400 |
| Nbr of stocks (in thousands) | 600,000 | 600,000 | 600,000 | 597,739 | 596,303 | 596,303 |
| Announcement Date | 2/25/21 | 2/23/22 | 2/24/23 | 2/23/24 | 2/25/25 | 2/25/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 4.5M | |
| 21.4x | 4.09x | 14.96x | 3.02% | 338B | |
| 18.41x | 2.74x | 12.09x | 3.5% | 134B | |
| 23.2x | 3.49x | 14.67x | 2.49% | 68.01B | |
| 40.24x | 6.46x | 28.03x | 2.33% | 47.33B | |
| 32.17x | 2.54x | 14.1x | 1.68% | 34.5B | |
| 18.55x | 2.62x | 10.94x | 4.79% | 33.82B | |
| 22.55x | 1.64x | 10.5x | 2.24% | 19.83B | |
| 20.61x | 1.33x | 8.7x | 1.28% | 19.38B | |
| 15.18x | 1.46x | 8.24x | 3.52% | 17.74B | |
| Average | 23.59x | 2.93x | 13.58x | 2.76% | 71.3B | |
| Weighted average by Cap. | 22.50x | 3.58x | 14.57x | 2.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SCM Stock
- Valuation Successmore Being
Select your edition
All financial news and data tailored to specific country editions
