|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.80 THB | 0.00% |
|
+0.64% | -9.20% |
Company Valuation: Thai Wacoal
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,370 | 4,710 | 4,200 | 3,780 | 3,060 | 2,088 |
| Change | - | -12.29% | -10.83% | -10% | -19.05% | -31.76% |
| Enterprise Value (EV) 1 | 4,958 | 4,317 | 3,604 | 3,588 | 2,793 | 1,421 |
| Change | - | -12.92% | -16.51% | -0.45% | -22.14% | -49.13% |
| P/E | -17.1x | -32.6x | 40.8x | 48.2x | 126x | -15.5x |
| PBR | 1x | 0.88x | 0.76x | 0.7x | 0.57x | 0.42x |
| PEG | - | 0.6x | -0x | -2x | -1.8x | 0x |
| Capitalization / Revenue | 1.82x | 1.45x | 1.07x | 1.05x | 0.87x | 0.7x |
| EV / Revenue | 1.68x | 1.33x | 0.92x | 0.99x | 0.8x | 0.48x |
| EV / EBITDA | -8.81x | -28.2x | 35.2x | 75x | -43x | -4.26x |
| EV / EBIT | -7.63x | -18.6x | 100x | -215x | -22.2x | -3.68x |
| EV / FCF | 134x | 76.9x | 19.3x | -16.1x | 100x | 13.2x |
| FCF Yield | 0.74% | 1.3% | 5.19% | -6.19% | 1% | 7.59% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.7 | 0.7 | 0.6 | 0.55 |
| Rate of return | 1.12% | 1.27% | 2% | 2.22% | 2.35% | 3.16% |
| EPS 2 | -2.624 | -1.204 | 0.8578 | 0.654 | 0.2023 | -1.123 |
| Distribution rate | -19.1% | -41.5% | 81.6% | 107% | 297% | -49% |
| Net sales 1 | 2,956 | 3,244 | 3,936 | 3,609 | 3,507 | 2,974 |
| EBITDA 1 | -562.8 | -153.1 | 102.4 | 47.83 | -65.02 | -333.9 |
| EBIT 1 | -650.2 | -231.7 | 36.02 | -16.71 | -125.8 | -386.1 |
| Net income 1 | -314.9 | -144.4 | 102.9 | 78.48 | 24.28 | -134.8 |
| Net Debt 1 | -412.4 | -393 | -595.7 | -192 | -266.6 | -666.9 |
| Reference price 2 | 44.75 | 39.25 | 35.00 | 31.50 | 25.50 | 17.40 |
| Nbr of stocks (in thousands) | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 |
| Announcement Date | 3/1/21 | 2/25/22 | 2/27/23 | 2/27/24 | 2/28/25 | 2/26/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 56.97M | |
| 21.58x | 3.25x | 10.85x | 2.69% | 275B | |
| 20.52x | 2.66x | 13.51x | 1.02% | 22.49B | |
| 21.06x | 4.05x | 9.88x | 2.76% | 15.81B | |
| 11.15x | 1.09x | 5.23x | -.--% | 13.97B | |
| 21.21x | 2.31x | 9.05x | 1.78% | 10.51B | |
| 15.91x | 1.58x | 10.33x | 2.44% | 9.43B | |
| 11.53x | 1.52x | 6.6x | 6.86% | 7.24B | |
| 14.02x | 0.91x | 8.74x | 2.38% | 5.99B | |
| Average | 17.12x | 2.17x | 9.27x | 2.49% | 40.1B | |
| Weighted average by Cap. | 20.60x | 3.02x | 10.57x | 2.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- WACOAL Stock
- Valuation Thai Wacoal
Select your edition
All financial news and data tailored to specific country editions
