Valuation Tipco Asphalt Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:39 2026-07-14 EDT			5-day change	1st Jan Change
0.3340 ^EUR	0.00%		0.00%	-2.91%

05-13	Tipco Asphalt Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-09	Tipco Asphalt Public Company Limited Approves Directorate Changes	CI

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	21,939	-	-
Change	-	-6.63%	-2.96%	10.37%	-24.31%	1.46%	-	-
Enterprise Value (EV) ¹	30,767	27,836	25,615	29,876	23,440	23,620	22,734	22,188
Change	-	-9.53%	-7.98%	16.64%	-21.54%	0.77%	-3.75%	-2.4%
P/E	12.8x	11.3x	11.2x	20.1x	19x	15.6x	14.1x	14.6x
PBR	1.86x	1.59x	1.58x	1.8x	1.58x	1.52x	1.49x	1.41x
PEG	-	1.77x	-4.2x	-0.5x	-1x	0.7x	1.3x	-4.68x
Capitalization / Revenue	1.17x	0.89x	0.83x	1.02x	0.86x	0.84x	0.82x	0.81x
EV / Revenue	1.26x	0.93x	0.82x	1.07x	0.93x	0.9x	0.85x	0.82x
EV / EBITDA	6.68x	6.85x	6.45x	10.1x	10.5x	7.94x	7.22x	7.41x
EV / EBIT	9.13x	7.77x	9.22x	16.1x	19.6x	12.9x	11.4x	10.9x
EV / FCF	118x	11.2x	6.83x	105x	8.72x	17.5x	11x	12.3x
FCF Yield	0.85%	8.91%	14.6%	0.96%	11.5%	5.71%	9.1%	8.15%
Dividend per Share ²	1.05	1.25	1.25	1	1	0.8795	0.846	0.7533
Rate of return	5.8%	7.4%	7.62%	5.52%	7.3%	6.33%	6.09%	5.42%
EPS ²	1.41	1.5	1.46	0.9	0.72	0.8888	0.984	0.9533
Distribution rate	74.5%	83.3%	85.6%	111%	139%	99%	86%	79%
Net sales ¹	24,447	30,025	31,106	27,964	25,086	26,186	26,777	27,060
EBITDA ¹	4,607	4,066	3,972	2,969	2,236	2,973	3,150	2,994
EBIT ¹	3,370	3,581	2,777	1,857	1,198	1,831	1,996	2,040
Net income ¹	2,220	2,367	2,306	1,417	1,137	1,400	1,548	1,499
Net Debt ¹	2,199	1,162	-270.6	1,308	1,816	1,680	794.6	249
Reference price ²	18.10	16.90	16.40	18.10	13.70	13.90	13.90	13.90
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEIJING ORIENTAL YUHONG WATERPROOF TECHNOLOGY CO., LTD.	15.81x	0.85x	7.81x	4.23%	3.65B
Average	15.81x	0.85x	7.81x	4.23%	3.65B
Weighted average by Cap.	15.81x	0.85x	7.81x	4.23%