Valuation Thai Optical Group

Stocks

End-of-day quote Thailand S.E. 2026-10-01			5-day change	1st Jan Change
6.900 ^THB	-0.72%		-0.72%	+3.76%

08-03	Thai Optical Group Public Company Limited Declares Cash Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 02 September 2026	CI
08-03	Thai Optical Group Public Company Limited Announces Board Changes, Effective from 3 August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,717	4,933	4,553	5,597	4,648	3,154
Change	-	187.29%	-7.69%	22.92%	-16.95%	-32.14%
Enterprise Value (EV) ¹	1,996	5,325	4,942	6,720	5,994	4,516
Change	-	166.81%	-7.18%	35.97%	-10.8%	-24.66%
P/E	25x	15.9x	11.3x	13.1x	11.3x	9.43x
PBR	0.95x	2.52x	2.15x	2.5x	1.99x	1.28x
PEG	-	0x	0.4x	2.4x	-3.58x	-0.5x
Capitalization / Revenue	0.93x	2.04x	1.54x	1.86x	1.32x	0.88x
EV / Revenue	1.08x	2.2x	1.67x	2.23x	1.71x	1.26x
EV / EBITDA	8.44x	11.5x	8.45x	10.4x	8.38x	6.59x
EV / EBIT	33.9x	18.3x	11.9x	13.7x	11.9x	10.9x
EV / FCF	12.7x	-48.5x	48.8x	-11.2x	-509x	46.3x
FCF Yield	7.86%	-2.06%	2.05%	-8.91%	-0.2%	2.16%
Dividend per Share ²	0.12	0.56	0.6	0.65	0.45	0.5
Rate of return	3.31%	5.38%	6.25%	5.51%	4.59%	7.52%
EPS ²	0.145	0.6538	0.8509	0.8974	0.8691	0.7051
Distribution rate	82.8%	85.6%	70.5%	72.4%	51.8%	70.9%
Net sales ¹	1,849	2,417	2,959	3,012	3,515	3,591
EBITDA ¹	236.4	464	584.7	644.9	715.4	685.6
EBIT ¹	58.84	291.7	415.9	489.2	505.7	414.2
Net income ¹	68.78	310.1	403.6	425.7	412.2	334.5
Net Debt ¹	278.6	391.7	388.8	1,123	1,346	1,362
Reference price ²	3.620	10.400	9.600	11.800	9.800	6.650
Nbr of stocks (in thousands)	474,318	474,318	474,318	474,318	474,318	474,318
Announcement Date	2/17/21	2/17/22	2/15/23	2/14/24	2/28/25	2/17/26

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.($)
THAI OPTICAL GROUP	-	-	-	-	98.13M
ABBOTT LABORATORIES	28x	3.88x	15.01x	2.6%	171B
MEDTRONIC PLC	18.25x	3.37x	12.03x	3.26%	110B
STRYKER CORPORATION	21.42x	4.21x	14.72x	1.31%	106B
ESSILORLUXOTTICA	25.75x	2.52x	10.21x	2.8%	75.99B
CENCORA, INC.	16.44x	0.19x	12.1x	0.79%	57.3B
BECTON, DICKINSON AND COMPANY	34.49x	3.36x	11.49x	2.19%	48.76B
HOYA CORPORATION	28.75x	7.1x	18.34x	1.39%	50.19B
IDEXX LABORATORIES, INC.	35.36x	8.79x	24.72x	-.--%	41.14B
DEXCOM, INC.	34.67x	6.08x	19.09x	-.--%	32.56B
Average	27.02x	4.39x	15.30x	1.59%	69.31B
Weighted average by Cap.	25.50x	3.99x	14.49x	1.99%