Valuation TPBI

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-12			5-day change	1st Jan Change
3.000 ^THB	-1.32%		+0.67%	+2.74%

05-05	TPBI Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-23	TPBI Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,105	1,918	2,059	1,301	1,643	1,217
Change	-	-8.91%	7.39%	-36.84%	26.28%	-25.89%
Enterprise Value (EV) ¹	3,517	3,613	3,056	1,913	2,038	1,238
Change	-	2.74%	-15.42%	-37.4%	6.54%	-39.26%
P/E Ratio	11.7x	49.4x	9.32x	6.38x	6.57x	6.73x
PBR	0.87x	0.81x	0.8x	0.48x	0.58x	0.42x
PEG	-	-0.6x	0x	-0.82x	0.3x	-0.2x
Capitalization / Revenue	0.39x	0.34x	0.3x	0.25x	0.29x	0.25x
EV / Revenue	0.65x	0.64x	0.45x	0.36x	0.36x	0.25x
EV / EBITDA	6.29x	9.18x	5.25x	3.63x	3.26x	2.63x
EV / EBIT	13.6x	36.1x	9.89x	6.61x	5.04x	4.72x
EV / FCF	47.1x	-23.9x	4.58x	4.31x	6.57x	2.94x
FCF Yield	2.12%	-4.19%	21.8%	23.2%	15.2%	34%
Dividend per Share ²	0.25	-	0.2	0.25	0.3	0.23
Rate of return	4.95%	-	4.05%	8.01%	7.61%	7.88%
EPS ²	0.4301	0.0932	0.5302	0.4888	0.5993	0.4339
Distribution rate	58.1%	-	37.7%	51.2%	50.1%	53%
Net sales ¹	5,411	5,685	6,841	5,264	5,681	4,907
EBITDA ¹	559.2	393.5	581.9	527.7	624.5	470.2
EBIT ¹	258.7	99.97	309	289.5	404.7	262.3
Net income ¹	179.3	38.85	221.1	203.8	249.8	180.9
Net Debt ¹	1,412	1,696	996.9	612.5	395.8	20.67
Reference price ²	5.050	4.600	4.940	3.120	3.940	2.920
Nbr of stocks (in thousands)	416,880	416,880	416,880	416,880	416,880	416,880
Announcement Date	2/22/21	2/28/22	2/27/23	2/20/24	2/24/25	2/21/26

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.($)
TPBI	-	-	-	-	38.23M
AMCOR PLC	16.6x	1.39x	8.8x	6.22%	18.76B
APTARGROUP, INC.	21.77x	1.98x	9.49x	1.65%	7.51B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	11x	-	-	-	1.48B
SCIENTEX	10.03x	-	-	3.55%	1.45B
FP CORPORATION	13.81x	1.05x	6.94x	2.83%	1.27B
Average	14.64x	1.47x	8.41x	3.57%	5.09B
Weighted average by Cap.	17.17x	1.54x	8.90x	4.76%