Valuation Ubis (Asia)

Stocks

End-of-day quote Thailand S.E. 2026-10-22			5-day change	1st Jan Change
1.330 ^THB	-2.21%		-2.21%	+47.78%

08-12	Ubis Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Ubis Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,231	1,505	1,037	535.8	427.5	256.5
Change	-	22.22%	-31.06%	-48.35%	-20.21%	-40%
Enterprise Value (EV) ¹	1,343	1,728	1,164	579	362	368.3
Change	-	28.6%	-32.61%	-50.27%	-37.49%	1.75%
P/E	10.3x	27.5x	-50.3x	-7.26x	19.4x	25.1x
PBR	2.59x	3.01x	1.47x	0.85x	0.66x	0.39x
PEG	-	-0.5x	0x	-0x	-0x	-0.5x
Capitalization / Revenue	1.2x	1.3x	0.99x	0.6x	0.47x	0.32x
EV / Revenue	1.31x	1.49x	1.12x	0.65x	0.4x	0.46x
EV / EBITDA	9.32x	32.6x	86x	-16x	6.6x	7.7x
EV / EBIT	10.2x	44.9x	-438x	-10.6x	9.93x	13.1x
EV / FCF	18.9x	-18.3x	-10.8x	4.58x	5.26x	18.5x
FCF Yield	5.29%	-5.47%	-9.26%	21.8%	19%	5.4%
Dividend per Share ²	0.4	0.2	-	-	-	-
Rate of return	7.41%	3.03%	-	-	-	-
EPS ²	0.5264	0.2399	-0.0724	-0.2588	0.0772	0.0359
Distribution rate	76%	83.4%	-	-	-	-
Net sales ¹	1,023	1,159	1,043	888.3	904.1	807.9
EBITDA ¹	144.2	53.08	13.54	-36.29	54.8	47.81
EBIT ¹	131.7	38.46	-2.66	-54.63	36.47	28.16
Net income ¹	120	54.7	-20.11	-73.76	22	10.22
Net Debt ¹	112.3	223	126.9	43.25	-65.52	111.8
Reference price ²	5.400	6.600	3.640	1.880	1.500	0.900
Nbr of stocks (in thousands)	228,000	228,000	285,000	285,000	285,000	285,000
Announcement Date	2/18/21	2/28/22	2/28/23	2/27/24	2/25/25	2/26/26

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.($)
UBIS (ASIA)	-	-	-	-	11.24M
LINDE PLC	31.14x	7.12x	18.2x	1.26%	235B
AIR LIQUIDE	28.11x	4.34x	13.98x	2.11%	124B
THE SHERWIN-WILLIAMS COMPANY	31.03x	3.75x	19.22x	0.93%	83.41B
NAN YA PLASTICS CORPORATION	19.45x	6.93x	30.79x	3.8%	73.2B
AIR PRODUCTS & CHEMICALS, INC.	91.51x	6.71x	15.61x	2.35%	68.64B
SABIC	82.07x	1.21x	8.18x	6.33%	34.94B
WANHUA CHEMICAL GROUP CO., LTD.	10.5x	1.13x	6.13x	3.15%	30.88B
PPG INDUSTRIES, INC.	15.78x	1.79x	10.55x	2.56%	25.14B
ASIAN PAINTS LIMITED	41.88x	5.33x	28.35x	1.37%	23.14B
Average	39.05x	4.26x	16.78x	2.65%	69.84B
Weighted average by Cap.	36.74x	5.35x	17.66x	2.13%