|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.80 THB | -1.86% |
|
+1.94% | -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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 57.99M | |
| 22.59x | 3.34x | 11.25x | 2.6% | 281B | |
| 21.54x | 2.78x | 14.17x | 0.97% | 23.53B | |
| 21.51x | 4.09x | 10.01x | 2.65% | 15.92B | |
| 10.45x | 1.01x | 4.83x | -.--% | 13.07B | |
| 13.79x | 2.1x | 8.87x | 1.95% | 9.64B | |
| 16.11x | 1.59x | 10.39x | 2.34% | 9.48B | |
| 15.69x | 0.98x | 9.25x | 2.2% | 6.44B | |
| Average | 17.38x | 2.27x | 9.82x | 1.82% | 44.92B | |
| Weighted average by Cap. | 21.50x | 3.13x | 11.03x | 2.37% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
