Valuation Winner Group Enterprise

Stocks

End-of-day quote Thailand S.E. 2026-09-18			5-day change	1st Jan Change
2.220 ^THB	0.00%		+0.91%	+6.73%

09-17	Winner Group Enterprise CEO Resigns; Successor Named	MT
08-16	Winner Group Enterprise Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,040	1,416	1,488	1,308	1,212	1,248
Change	-	36.15%	5.08%	-12.1%	-7.34%	2.97%
Enterprise Value (EV) ¹	1,237	1,677	1,891	1,576	1,502	1,499
Change	-	35.65%	12.72%	-16.62%	-4.73%	-0.17%
P/E	12.3x	13x	158x	11.5x	13.4x	8.93x
PBR	1.68x	2.08x	2.54x	2.12x	1.95x	1.91x
PEG	-	0.5x	-1.7x	0x	-0.6x	0.2x
Capitalization / Revenue	0.61x	0.78x	0.73x	0.63x	0.57x	0.54x
EV / Revenue	0.73x	0.93x	0.93x	0.76x	0.7x	0.65x
EV / EBITDA	8.28x	10.1x	10.9x	8.81x	9.5x	7.03x
EV / EBIT	10.1x	11.7x	12.4x	9.93x	10.8x	7.69x
EV / FCF	12.8x	-75.9x	-47x	7.83x	30.1x	13x
FCF Yield	7.79%	-1.32%	-2.13%	12.8%	3.32%	7.69%
Dividend per Share ²	0.1333	0.1293	0.13	0.15	0.15	0.18
Rate of return	7.69%	5.48%	5.24%	6.88%	7.43%	8.65%
EPS ²	0.1409	0.1811	0.0157	0.1896	0.1503	0.2328
Distribution rate	94.6%	71.4%	829%	79.1%	99.8%	77.3%
Net sales ¹	1,698	1,809	2,040	2,072	2,137	2,310
EBITDA ¹	149.3	165.8	173.7	178.8	158	213.3
EBIT ¹	122.1	143.9	152.6	158.7	139.2	195
Net income ¹	84.53	108.7	9.404	113.8	90.18	139.7
Net Debt ¹	196.6	261.4	402.8	268.5	289.9	251.4
Reference price ²	1.733	2.360	2.480	2.180	2.020	2.080
Nbr of stocks (in thousands)	600,000	599,975	599,975	599,975	599,975	599,975
Announcement Date	2/25/21	2/23/22	2/27/23	2/28/24	2/26/25	2/25/26

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.($)
WINNER GROUP ENTERPRISE	-	-	-	-	39.94M
WALMART INC.	37.06x	1.19x	18.25x	0.93%	847B
LOBLAW COMPANIES LIMITED	23.86x	1.15x	9.96x	0.99%	50.78B
TESCO PLC	15.62x	0.54x	7.88x	3.3%	39.69B
SYSCO CORPORATION	15.83x	0.63x	11.71x	2.81%	38.89B
KROGER CO. (THE)	11.92x	0.33x	6.23x	2.48%	35.44B
WOOLWORTHS GROUP LIMITED	26.11x	0.82x	9.45x	2.82%	33.13B
AHOLD DELHAIZE N.V.	11.78x	0.46x	5.75x	3.99%	31.66B
GEORGE WESTON LIMITED	20.44x	0.76x	6.33x	1.27%	26.52B
AEON CO., LTD.	50.46x	0.55x	9.24x	1.12%	23.16B
Average	23.68x	0.71x	9.42x	2.19%	112.61B
Weighted average by Cap.	33.04x	1.07x	15.83x	1.29%