Valuation Tapaco

Stocks

End-of-day quote Thailand S.E. Other stock markets 2024-05-02			5-day change	1st Jan Change
0.5200 ^THB	+8.33%		-.--%	-

03-12	Tapaco Public Company Limited Announces Delay of Disclose of Financial Statement	CI
12-27	Tapaco Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended April 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2018	2019	2020	2021	2022	2023
Market Cap ¹	2,734	2,965	1,211	1,738	1,318	543.7
Change	-	8.46%	-59.17%	43.54%	-24.17%	-58.75%
Enterprise Value (EV) ¹	3,254	3,751	1,861	2,749	1,846	1,096
Change	-	15.26%	-50.37%	47.7%	-32.87%	-40.63%
P/E Ratio	42.2x	37.9x	-25.6x	-144x	11.9x	-7.09x
PBR	2.71x	2.91x	1.28x	1.91x	1.33x	0.63x
PEG	-	2x	0x	1.9x	-0x	0x
Capitalization / Revenue	1.33x	1.62x	0.69x	0.68x	0.49x	0.3x
EV / Revenue	1.58x	2.05x	1.05x	1.07x	0.69x	0.61x
EV / EBITDA	18.8x	19.5x	21.7x	23.5x	11.4x	30.8x
EV / EBIT	33.7x	32.6x	-70.9x	72.6x	28.8x	-23.6x
EV / FCF	-14.2x	-42.8x	10x	-8.2x	7.12x	27.6x
FCF Yield	-7.04%	-2.34%	9.97%	-12.2%	14%	3.63%
Dividend per Share ²	0.11	0.06	0.01	0.01	0.02	0.04
Rate of return	1.63%	0.83%	0.34%	0.24%	0.63%	3.03%
EPS ²	0.16	0.19	-0.1149	-0.0292	0.2684	-0.1862
Distribution rate	68.8%	31.6%	-8.71%	-34.2%	7.45%	-21.5%
Net sales ¹	2,060	1,832	1,766	2,561	2,665	1,788
EBITDA ¹	173.1	192.3	85.59	116.9	162	35.61
EBIT ¹	96.52	114.9	-26.24	37.89	64.05	-46.43
Net income ¹	71.76	79.23	-47.31	-12.04	110.5	-76.67
Net Debt ¹	519.9	785.3	650.6	1,011	527.7	552.2
Reference price ²	6.7500	7.2000	2.9400	4.2200	3.2000	1.3200
Nbr of stocks (in thousands)	405,062	411,864	411,864	411,864	411,864	411,864
Announcement Date	1/3/19	1/2/20	1/4/21	1/6/22	1/29/23	3/27/24

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.($)
TAPACO	-	-	-	-	6.55M
VINGROUP	132.81x	-	-	-	55.84B
VINHOMES	10.54x	3.29x	9.48x	-.--%	21.7B
VONOVIA SE	7.25x	16.14x	19.22x	6.3%	20.03B
EMAAR DEVELOPMENT	4.42x	0.1x	0.21x	7.77%	15.4B
DEUTSCHE WOHNEN SE	8.35x	16.87x	-	6.75%	8.31B
OPEN HOUSE GROUP CO., LTD.	7.94x	0.81x	6.7x	2.47%	5.9B
CHINA VANKE CO., LTD.	-2.21x	1.6x	70.23x	-.--%	5.28B
LEG IMMOBILIEN SE	6.03x	13.85x	20.92x	5.78%	4.61B
Average	21.89x	7.52x	21.13x	4.15%	15.23B
Weighted average by Cap.	58.29x	7.55x	15.10x	4.22%