Valuation Union Auction

Stocks

End-of-day quote Thailand S.E. 2026-08-25			5-day change	1st Jan Change
4.140 ^THB	+0.49%		-0.48%	-28.62%

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	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,665	5,170	6,270	4,592	3,190	2,277
Change	-	-8.74%	21.28%	-26.75%	-30.54%	-28.62%
Enterprise Value (EV)	5,497	5,072	5,827	4,592	3,190	2,277
Change	-	-7.75%	14.89%	-21.18%	-30.54%	-28.62%
P/E	22.4x	20.4x	18.1x	12.3x	15.7x	9.41x
PBR	10.5x	9.33x	10.6x	8.11x	6.37x	4.6x
PEG	-	-	0.5x	1.55x	-0.3x	0.5x
Capitalization / Revenue	6.32x	5.46x	5.09x	3.56x	3.15x	2.05x
EV / Revenue	0x	0x	0x	0x	0x	2.05x
EV / EBITDA	0x	0x	0x	0x	0x	4.42x
EV / EBIT	0x	0x	0x	0x	0x	6.82x
EV / FCF	0x	0x	0x	-	0x	6.36x
FCF Yield	6.23%	5.02%	9.86%	-	6.51%	15.7%
Dividend per Share ²	0.45	0.305	0.56	0.72	0.48	0.4
Rate of return	4.37%	3.24%	4.91%	8.62%	8.28%	9.66%
EPS ²	0.46	0.46	0.63	0.68	0.37	0.44
Distribution rate	97.8%	66.3%	88.9%	106%	130%	90.9%
Net sales ¹	896.8	947.1	1,232	1,290	1,012	1,109
EBITDA ¹	467.9	468.4	593.7	638.6	457.8	515
EBIT ¹	340.3	335.3	451.9	477	283.6	334
Net income ¹	256.1	251.2	347.9	371.3	200.9	243
Net Debt	-167.5	-98.37	-443.1	-	-	-
Reference price ²	10.300	9.400	11.400	8.350	5.800	4.140
Nbr of stocks (in thousands)	550,000	550,000	550,000	550,000	550,000	550,000
Announcement Date	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNION AUCTION	9.41x	-	-	9.66%	69.33M
ALIBABA GROUP HOLDING LIMITED	23.11x	1.54x	10.61x	0.92%	273B
SHOPIFY INC.	93.73x	12.3x	65.98x	-.--%	193B
PDD HOLDINGS INC.	8.93x	1.05x	4.57x	-.--%	123B
MERCADOLIBRE, INC.	50.94x	2.1x	21.67x	-.--%	98.88B
MEITUAN	-40.22x	0.79x	40.97x	-.--%	61.45B
EBAY INC.	23.5x	4.09x	13.57x	1.18%	46.37B
COPART, INC.	20.67x	5.56x	13.48x	-	30.25B
RB GLOBAL, INC.	30.65x	3.55x	11.9x	1.5%	15.88B
VIPSHOP HOLDINGS LIMITED	5.43x	0.27x	2.98x	3.92%	7.79B
Average	22.62x	3.47x	20.64x	1.91%	85.09B
Weighted average by Cap.	35.67x	4.24x	26.01x	0.44%