|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.5000 THB | 0.00% |
|
+4.17% | +16.28% |
Company Valuation: XSpring Capital
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,769 | 25,820 | 14,416 | 12,656 | 9,737 | 4,601 |
| Change | - | 1,359.17% | -44.17% | -12.21% | -23.07% | -52.75% |
| Enterprise Value (EV) 1 | 994 | 18,073 | 7,707 | 10,223 | 8,007 | 4.88 |
| Change | - | 1,718.29% | -57.36% | 32.65% | -21.67% | -99.94% |
| P/E | -106x | 290x | -77x | 121x | 58.7x | 25.5x |
| PBR | 0.69x | 2.49x | 1.38x | 1.18x | 0.82x | 0.39x |
| PEG | - | -1x | 0x | -1x | 1.4x | 2.87x |
| Capitalization / Revenue | 14.1x | 162x | 194x | 24x | 12.6x | 5.32x |
| EV / Revenue | 7.95x | 113x | 104x | 19.4x | 10.3x | 0.01x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | 0.01 |
| Rate of return | - | - | - | - | - | 2.33% |
| EPS 2 | -0.01 | 0.01 | -0.02 | 0.011 | 0.0155 | 0.0169 |
| Distribution rate | - | - | - | - | - | 59.3% |
| Net sales 1 | 125.1 | 159.3 | 74.23 | 526.5 | 774 | 864.6 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Net income 1 | -16.62 | 88.12 | -171.1 | 106.1 | 160.8 | 180.6 |
| Net Debt 1 | -775.5 | -7,747 | -6,710 | -2,434 | -1,730 | -4,596 |
| Reference price 2 | 1.0700 | 2.9000 | 1.5400 | 1.3300 | 0.9100 | 0.4300 |
| Nbr of stocks (in thousands) | 1,653,737 | 8,903,436 | 9,361,349 | 9,516,093 | 10,700,191 | 10,700,191 |
| Announcement Date | 3/1/21 | 2/25/22 | 2/24/23 | 2/23/24 | 2/21/25 | 2/24/26 |
1THB in Million2THB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 158M | |
| 21.47x | 14.83x | 16.57x | 0.59% | 47.37B | |
| 12.38x | 6.55x | - | 2.8% | 46.28B | |
| 33.43x | 4.35x | 5.56x | 0.38% | 40.88B | |
| 5.16x | 6.81x | - | 5.98% | 17.39B | |
| 12.23x | - | - | 3.59% | 10.71B | |
| 8.04x | 1.1x | 3.25x | 7.44% | 8.65B | |
| 11.58x | - | - | 4.08% | 7.36B | |
| Average | 14.90x | 6.73x | 8.46x | 3.55% | 22.35B | |
| Weighted average by Cap. | 18.65x | 8.17x | 10.74x | 2.29% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- XPG Stock
- Valuation XSpring Capital
Select your edition
All financial news and data tailored to specific country editions
