Valuation Tipco Asphalt

Stocks

End-of-day quote Thailand S.E. 2026-08-14			5-day change	1st Jan Change
15.70 ^THB	-3.09%		+3.29%	+14.60%

08-11	Tipco Asphalt Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-21	Refiners elbow traders to take a larger slice of Venezuela's oil	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,568	26,674	25,885	28,568	21,624	24,780	-	-
Change	-	-6.63%	-2.96%	10.37%	-24.31%	14.6%	-	-
Enterprise Value (EV) ¹	30,767	27,836	25,615	29,876	23,440	26,212	25,575	25,029
Change	-	-9.53%	-7.98%	16.64%	-21.54%	11.83%	-2.43%	-2.13%
P/E	12.8x	11.3x	11.2x	20.1x	19x	15.8x	14.5x	15.3x
PBR	1.86x	1.59x	1.58x	1.8x	1.58x	1.66x	1.66x	1.62x
PEG	-	1.77x	-4.2x	-0.5x	-1x	0.4x	1.59x	-2.89x
Capitalization / Revenue	1.17x	0.89x	0.83x	1.02x	0.86x	0.92x	0.9x	0.89x
EV / Revenue	1.26x	0.93x	0.82x	1.07x	0.93x	0.98x	0.93x	0.9x
EV / EBITDA	6.68x	6.85x	6.45x	10.1x	10.5x	8.37x	7.5x	7.68x
EV / EBIT	9.13x	7.77x	9.22x	16.1x	19.6x	14.4x	12.1x	12.3x
EV / FCF	118x	11.2x	6.83x	105x	8.72x	19.4x	11.6x	13.8x
FCF Yield	0.85%	8.91%	14.6%	0.96%	11.5%	5.14%	8.61%	7.23%
Dividend per Share ²	1.05	1.25	1.25	1	1	0.9633	0.948	0.82
Rate of return	5.8%	7.4%	7.62%	5.52%	7.3%	6.14%	6.04%	5.22%
EPS ²	1.41	1.5	1.46	0.9	0.72	0.9933	1.084	1.027
Distribution rate	74.5%	83.3%	85.6%	111%	139%	97%	87.5%	79.9%
Net sales ¹	24,447	30,025	31,106	27,964	25,086	26,816	27,548	27,929
EBITDA ¹	4,607	4,066	3,972	2,969	2,236	3,130	3,411	3,258
EBIT ¹	3,370	3,581	2,777	1,857	1,198	1,826	2,122	2,040
Net income ¹	2,220	2,367	2,306	1,417	1,137	1,569	1,704	1,618
Net Debt ¹	2,199	1,162	-270.6	1,308	1,816	1,432	794.6	249
Reference price ²	18.10	16.90	16.40	18.10	13.70	15.70	15.70	15.70
Nbr of stocks (in thousands)	1,578,362	1,578,362	1,578,362	1,578,362	1,578,362	1,578,362	-	-
Announcement Date	2/17/22	2/17/23	2/16/24	2/17/25	2/19/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TIPCO ASPHALT	15.81x	0.98x	8.37x	6.14%	748M
BEIJING ORIENTAL YUHONG WATERPROOF TECHNOLOGY CO., LTD.	16.08x	0.9x	8.31x	3.96%	3.92B
Average	15.94x	0.94x	8.34x	5.05%	2.33B
Weighted average by Cap.	16.04x	0.91x	8.32x	4.31%