Valuation Winner Group Enterprise

Stocks

End-of-day quote Thailand S.E. 2026-10-28			5-day change	1st Jan Change
2.240 ^THB	+0.90%		+0.90%	+7.69%

09-29	Winner Group Enterprise Public Company Limited Appoints Prapasiri Pisitsangkakarn as CFO, Effective October 1, 2026	CI
09-29	Winner Group Enterprise Public Company Limited Announces Chief Accountant Changes, Effective October 1, 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	-	-	-	-	39.78M
WALMART INC.	41.27x	1.32x	20.21x	0.84%	942B
LOBLAW COMPANIES LIMITED	26.25x	1.26x	10.93x	0.9%	55.7B
TESCO PLC	16.97x	0.59x	8.53x	3.04%	44.16B
SYSCO CORPORATION	17.01x	0.68x	12.72x	2.69%	40.41B
KROGER CO. (THE)	12.96x	0.35x	6.61x	2.32%	38.4B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	21.99x	0.95x	6.31x	5.04%	37.81B
WOOLWORTHS GROUP LIMITED	28.01x	0.86x	9.94x	2.64%	35.04B
AHOLD DELHAIZE N.V.	12.28x	0.47x	5.93x	3.84%	31.9B
SEVEN & I HOLDINGS CO., LTD.	16.43x	0.64x	7.38x	2.88%	29.5B
Average	21.46x	0.79x	9.84x	2.69%	125.53B
Weighted average by Cap.	35.83x	1.18x	17.36x	1.32%