Valuation UAC Global

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
2.580 ^THB	0.00%		-0.77%	-3.73%

05-14	UAC Global Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-23	UAC Global 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	2,697	4,139	3,191	2,577	2,056	1,789
Change	-	53.47%	-22.9%	-19.25%	-20.21%	-12.99%
Enterprise Value (EV) ¹	3,715	5,004	4,153	3,095	2,195	1,781
Change	-	34.68%	-17.01%	-25.47%	-29.08%	-18.85%
P/E	9.95x	16.8x	40.5x	9.27x	12.2x	27.2x
PBR	1.76x	2.52x	2x	1.5x	1.24x	1.2x
PEG	-	-1.87x	-0.6x	0x	-0.3x	-0.4x
Capitalization / Revenue	2.13x	2.72x	1.86x	1.58x	0.93x	1.05x
EV / Revenue	2.93x	3.29x	2.42x	1.9x	0.99x	1.05x
EV / EBITDA	25.2x	27.2x	28.8x	14.5x	22.5x	7.96x
EV / EBIT	116x	67.3x	120x	26.3x	-132x	15.4x
EV / FCF	27.4x	82.7x	-90.7x	522x	-7.09x	6.02x
FCF Yield	3.64%	1.21%	-1.1%	0.19%	-14.1%	16.6%
Dividend per Share ²	0.2	0.28	0.12	0.22	0.5	0.2
Rate of return	4.95%	4.52%	2.51%	5.7%	16.2%	7.46%
EPS ²	0.4062	0.3697	0.1181	0.4165	0.2527	0.0985
Distribution rate	49.2%	75.7%	102%	52.8%	198%	203%
Net sales ¹	1,269	1,521	1,720	1,633	2,215	1,704
EBITDA ¹	147.6	183.7	144.4	213.6	97.57	223.7
EBIT ¹	32.16	74.36	34.61	117.8	-16.64	115.5
Net income ¹	271.2	246.8	78.86	278	168.7	65.74
Net Debt ¹	1,018	864.8	961.6	518.2	138.8	-8.01
Reference price ²	4.040	6.200	4.780	3.860	3.080	2.680
Nbr of stocks (in thousands)	667,606	667,606	667,606	667,606	667,606	667,606
Announcement Date	2/25/21	2/25/22	2/24/23	2/23/24	2/28/25	2/23/26

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.($)
UAC GLOBAL	-	-	-	-	51.01M
AIR LIQUIDE	28.4x	4.36x	14.07x	2.03%	128B
NAN YA PLASTICS CORPORATION	18.97x	5.56x	38.41x	2.08%	50.86B
SABIC	53.34x	1.42x	9.02x	5.89%	42.64B
WANHUA CHEMICAL GROUP CO., LTD.	12.56x	1.21x	6.91x	2.44%	34.21B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.72x	3.15x	7.81x	4.12%	25.47B
LYONDELLBASELL INDUSTRIES N.V.	6.7x	0.87x	5.76x	4.42%	20.12B
ZANGGE MINING COMPANY LIMITED	15.77x	-	-	-	17.73B
SOLAR INDUSTRIES INDIA LIMITED	70.07x	12.46x	46.15x	0.08%	17.68B
RESONAC HOLDINGS CORPORATION	28.59x	2.46x	13.93x	0.43%	17.53B
Average	27.23x	3.94x	17.76x	2.69%	35.43B
Weighted average by Cap.	27.47x	3.88x	17.09x	2.68%