Valuation AP (Thailand) OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

13/08	AP Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
30/07	KGI Securities Upgrades AP Thailand to Outperform from Neutral; Price Target is THB9.40	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,043	36,492	35,549	25,482	27,055	24,381	-	-
Change	-	21.47%	-2.59%	-28.32%	6.17%	-9.88%	-	-
Enterprise Value (EV) ¹	48,921	57,612	67,592	55,277	49,917	54,216	53,552	49,861
Change	-	17.77%	17.32%	-18.22%	-9.7%	8.61%	-1.22%	-6.89%
P/E	6.63x	6.2x	5.89x	5.06x	6.28x	5.36x	4.96x	4.2x
PBR	0.93x	0.99x	0.87x	0.58x	0.59x	0.5x	0.47x	0.44x
PEG	-	0.2x	2.2x	-0.3x	-0.4x	0.95x	0.62x	0.2x
Capitalization / Revenue	0.94x	0.95x	0.93x	0.69x	0.72x	0.61x	0.59x	0.57x
EV / Revenue	1.54x	1.49x	1.78x	1.49x	1.34x	1.36x	1.3x	1.17x
EV / EBITDA	10.3x	9.44x	10.4x	9.68x	9.19x	9.85x	9.06x	7.91x
EV / EBIT	10.5x	9.92x	10.9x	10.2x	9.6x	10.7x	9.93x	8.59x
EV / FCF	25.5x	-28.4x	-6.2x	21.8x	27.9x	20.1x	15.9x	15.6x
FCF Yield	3.92%	-3.53%	-16.1%	4.59%	3.58%	4.98%	6.29%	6.42%
Dividend per Share ²	0.5	0.65	0.7	0.6	0.52	0.5505	0.6014	0.6438
Rate of return	5.24%	5.6%	6.19%	7.41%	6.05%	7.1%	7.76%	8.31%
EPS ²	1.44	1.87	1.92	1.6	1.37	1.447	1.563	1.846
Distribution rate	34.7%	34.8%	36.5%	37.5%	38%	38%	38.5%	34.9%
Net sales ¹	31,794	38,539	38,045	36,988	37,345	39,878	41,338	42,502
EBITDA ¹	4,760	6,101	6,500	5,712	5,433	5,502	5,910	6,300
EBIT ¹	4,668	5,810	6,210	5,437	5,197	5,062	5,392	5,804
Net income ¹	4,543	5,877	6,054	5,020	4,317	4,551	4,926	5,285
Net Debt ¹	18,877	21,120	32,043	29,795	22,862	29,835	29,171	25,481
Reference price ²	9.550	11.600	11.300	8.100	8.600	7.750	7.750	7.750
Nbr of stocks (in thousands)	31,45,899	31,45,899	31,45,899	31,45,899	31,45,899	31,45,899	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	27/02/25	27/02/26	-	-	-

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.($)
VINGROUP	61.61x	-	-	-	6.58TCr
SUN HUNG KAI PROPERTIES LIMITED	14.08x	4.56x	12.27x	3.6%	4.01TCr
EMAAR PROPERTIES	5.7x	0.76x	1.57x	8.64%	2.79TCr
CHINA RESOURCES LAND LIMITED	8.36x	1.48x	7.93x	4.24%	2.78TCr
MITSUBISHI ESTATE CO., LTD.	17.83x	3.95x	15.87x	1.37%	2.76TCr
MITSUI FUDOSAN CO., LTD.	13.63x	3.06x	14.66x	2.57%	2.53TCr
VINHOMES	9.19x	3.49x	7.71x	-.--%	2.17TCr
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	2.09TCr
CK ASSET HOLDINGS LIMITED	10.37x	2.04x	8.39x	4.05%	2.08TCr
Average	16.55x	2.53x	8.96x	3.4%	3.09TCr
Weighted average by Cap.	23.15x	2.68x	9.32x	3.52%