Valuation Union Plastic

Stocks

End-of-day quote Thailand S.E. 2026-08-25			5-day change	1st Jan Change
25.50 ^THB	0.00%		+2.00%	+20.85%

08-11	Union Plastic Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Union Plastic 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	422.5	612.5	535	400	437.5	527.5
Change	-	44.97%	-12.65%	-25.23%	9.38%	20.57%
Enterprise Value (EV) ¹	225.8	461.6	360.1	139.5	115.5	188.4
Change	-	104.39%	-21.98%	-61.26%	-17.2%	63.13%
P/E	-16.2x	-2,194x	19.1x	8.99x	8.73x	8.37x
PBR	0.88x	1.23x	1x	0.68x	0.71x	0.85x
PEG	-	22.2x	-0x	0.2x	0.7x	0.3x
Capitalization / Revenue	0.83x	1.08x	0.85x	0.58x	0.68x	0.84x
EV / Revenue	0.44x	0.81x	0.58x	0.2x	0.18x	0.3x
EV / EBITDA	-7.27x	32.5x	16.5x	3.7x	3.37x	6x
EV / EBIT	-3.51x	-19.6x	-23.6x	-23x	-11.1x	-24.6x
EV / FCF	-12.3x	-7.05x	-17.3x	3.94x	4.36x	-18x
FCF Yield	-8.15%	-14.2%	-5.79%	25.4%	22.9%	-5.56%
Dividend per Share ²	-	-	-	1.18	1.98	2.5
Rate of return	-	-	-	7.38%	11.3%	11.8%
EPS ²	-1.042	-0.0112	1.12	1.779	2.004	2.522
Distribution rate	-	-	-	66.3%	98.8%	99.1%
Net sales ¹	509.3	566.4	626	684	647.6	626.6
EBITDA ¹	-31.07	14.2	21.87	37.72	34.26	31.41
EBIT ¹	-64.33	-23.53	-15.28	-6.066	-10.42	-7.645
Net income ¹	-26.05	-0.2792	28.01	44.48	50.1	63.06
Net Debt ¹	-196.7	-150.9	-174.9	-260.5	-322	-339.1
Reference price ²	16.90	24.50	21.40	16.00	17.50	21.10
Nbr of stocks (in thousands)	25,000	25,000	25,000	25,000	25,000	25,000
Announcement Date	2/25/21	2/25/22	2/24/23	2/28/24	2/21/25	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.($)
UNION PLASTIC	-	-	-	-	19.47M
AIR LIQUIDE	26.59x	4.2x	13.49x	2.18%	125B
NAN YA PLASTICS CORPORATION	13.88x	5.97x	33.61x	2.67%	46.86B
SABIC	59.17x	1.38x	9.67x	5.87%	40.19B
WANHUA CHEMICAL GROUP CO., LTD.	11.61x	1.21x	6.66x	2.79%	33.94B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.61x	3.12x	7.33x	4.52%	25.15B
LYONDELLBASELL INDUSTRIES N.V.	9.07x	0.87x	5.38x	4.41%	20.21B
HENGLI PETROCHEMICAL CO.,LTD.	10.9x	1.02x	8.03x	3.84%	19.17B
RONGSHENG PETROCHEMICAL CO., LTD.	18.26x	0.79x	6.33x	1.37%	18.83B
SOLAR INDUSTRIES INDIA LIMITED	69.8x	12.67x	46.09x	0.07%	18.79B
Average	25.43x	3.47x	15.18x	3.08%	34.78B
Weighted average by Cap.	25.95x	3.65x	15.25x	2.96%