Valuation Union Auction

Stocks

End-of-day quote Thailand S.E. 2026-10-15			5-day change	1st Jan Change
3.980 ^THB	0.00%		-0.50%	-31.38%

08-07	Union Auction Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-07	Union Auction Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 04, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,445	5,665	5,170	6,270	4,592	3,190
Change	-	4.04%	-8.74%	21.28%	-26.75%	-30.54%
Enterprise Value (EV) ¹	5,746	5,867	5,507	6,394	5,130	3,896
Change	-	2.1%	-6.14%	16.1%	-19.77%	-24.06%
P/E	23.9x	22.4x	20.4x	18.1x	12.4x	15.9x
PBR	10.8x	10.5x	9.33x	10.6x	8.13x	6.36x
PEG	-	2x	-	0.5x	1.73x	-0.3x
Capitalization / Revenue	6.27x	6.28x	5.42x	5.05x	3.52x	3.1x
EV / Revenue	6.61x	6.51x	5.78x	5.15x	3.94x	3.79x
EV / EBITDA	16x	15x	14.3x	12.5x	9.32x	11.1x
EV / EBIT	18.4x	17x	16.1x	13.9x	10.5x	13.7x
EV / FCF	15x	20x	28.4x	13.1x	27.7x	30.9x
FCF Yield	6.67%	5%	3.52%	7.61%	3.6%	3.23%
Dividend per Share ²	0.41	0.45	0.455	0.63	0.67	0.365
Rate of return	4.14%	4.37%	4.84%	5.53%	8.02%	6.29%
EPS ²	0.4145	0.46	0.46	0.63	0.6751	0.3653
Distribution rate	98.9%	97.8%	98.9%	100%	99.2%	99.9%
Net sales ¹	869.1	901.7	953.2	1,241	1,303	1,028
EBITDA ¹	359.7	392.1	386.5	512.1	550.5	351.5
EBIT ¹	312.9	345.1	341.4	460.2	490.2	283.6
Net income ¹	228	256.1	251.2	347.9	371.3	200.9
Net Debt ¹	301.5	202.2	337.1	123.9	537.3	705.5
Reference price ²	9.900	10.300	9.400	11.400	8.350	5.800
Nbr of stocks (in thousands)	550,000	550,000	550,000	550,000	550,000	550,000
Announcement Date	2/25/21	2/25/22	2/20/23	2/16/24	2/14/25	2/14/26

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.($)
UNION AUCTION	-	-	-	-	65.51M
ALPHABET INC.	16.54x	8.03x	17.23x	0.26%	4,145B
META PLATFORMS, INC.	23.17x	7.19x	12.77x	0.3%	1,807B
MASTERCARD, INC.	31.57x	14.77x	23.34x	0.57%	541B
TENCENT HOLDINGS LIMITED	14.44x	3.84x	8.88x	1.41%	479B
NETFLIX, INC.	19.68x	5.83x	17.51x	-.--%	294B
ALIBABA GROUP HOLDING LIMITED	20.68x	1.52x	10.26x	1%	271B
SHOPIFY INC.	105.47x	13.91x	74.71x	-.--%	218B
UBER TECHNOLOGIES, INC.	22.16x	2.52x	12.83x	-.--%	144B
PDD HOLDINGS INC.	8.28x	0.94x	4.05x	-.--%	115B
Average	29.11x	6.51x	20.17x	0.39%	801.4B
Weighted average by Cap.	21.58x	7.71x	17.21x	0.36%