Valuation Wow Factor

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-23			5-day change	1st Jan Change
0.0800 ^THB	0.00%		+14.29%	-52.94%

06-02	X Bioscience Public Company Limited Announces Appointment of Ramjai Sriporamin to Chief Financial Officer, Effective June 1, 2026	CI
06-02	X Bioscience Public Company Limited Announces Board Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,296	3,532	1,612	731.7	1,030	178.6
Change	-	7.16%	-54.38%	-54.59%	40.78%	-82.67%
Enterprise Value (EV) ¹	3,454	3,973	2,068	1,120	1,375	414.2
Change	-	15.02%	-47.94%	-45.85%	22.81%	-69.88%
P/E	-11.7x	-12.8x	-2.8x	-4.22x	-2.62x	-0.15x
PBR	3.48x	5.25x	15.7x	4x	2.01x	0.82x
PEG	-	8.27x	-0x	0.1x	-0.1x	0x
Capitalization / Revenue	7.93x	8.56x	4.68x	2.35x	3.23x	1.38x
EV / Revenue	8.31x	9.63x	6x	3.59x	4.31x	3.2x
EV / EBITDA	-52.7x	-20.7x	-255x	-10.9x	-6.13x	-0.95x
EV / EBIT	-26.2x	-14.3x	-20.3x	-9.3x	-5.48x	-0.91x
EV / FCF	14.7x	-34.8x	-23.1x	-11.3x	-9.29x	-0.78x
FCF Yield	6.78%	-2.87%	-4.34%	-8.88%	-10.8%	-129%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2.415	-2.378	-4.954	-1.177	-1.414	-1.167
Distribution rate	-	-	-	-	-	-
Net sales ¹	415.6	412.5	344.5	311.8	319.2	129.7
EBITDA ¹	-65.57	-191.7	-8.124	-102.7	-224.5	-436.4
EBIT ¹	-131.6	-278.8	-101.9	-120.4	-251.2	-454.3
Net income ¹	-238.8	-276.5	-576	-147.5	-260.2	-468.9
Net Debt ¹	158.1	441	456.8	388.3	345.4	235.7
Reference price ²	28.3500	30.3800	13.8600	4.9700	3.7100	0.1700
Nbr of stocks (in thousands)	116,273	116,273	116,273	147,228	277,657	1,050,322
Announcement Date	3/1/21	2/25/22	2/28/23	2/16/24	2/28/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WOW FACTOR	-	-	-	-	29.51M
INTERCONTINENTAL EXCHANGE, INC.	18.47x	8.45x	12.52x	1.61%	74.4B
HONG KONG EXCHANGES AND CLEARING LIMITED	24.94x	14.46x	18.38x	3.59%	60.88B
LONDON STOCK EXCHANGE GROUP PLC	31.37x	4.99x	9.95x	2.02%	53.43B
DEUTSCHE BÖRSE AG	20.01x	7.55x	12.65x	1.89%	50.85B
NASDAQ, INC.	24.51x	9.45x	16.03x	1.43%	46.72B
SINGAPORE EXCHANGE LIMITED	35.31x	16.63x	26.12x	1.87%	19.89B
EURONEXT N.V.	20.33x	7.95x	12.77x	2.45%	16.96B
B3 S.A. - BRASIL, BOLSA, BALCÃO	12.88x	6.37x	9.05x	8.2%	14.35B
TMX GROUP LIMITED	21.69x	7.97x	13.88x	1.99%	9.45B
Average	23.28x	9.31x	14.59x	2.78%	34.69B
Weighted average by Cap.	23.54x	9.32x	14.33x	2.38%