Valuation Applied DB

Stocks

End-of-day quote Thailand S.E. 09/09/2026			5-day change	1st Jan Change
1.170 ^THB	+0.86%		+4.46%	+95.00%

07/08	Applied DB Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07/08	Applied Db Public Company Limited Proposes Interim Dividend for the Period Ended 30 June 2026, Payable on 4 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	594	1,426	900.2	762.3	667.9	435.6
Change	-	140%	-36.85%	-15.32%	-12.38%	-34.78%
Enterprise Value (EV) ¹	857.1	1,767	1,448	1,213	802.6	509
Change	-	106.21%	-18.09%	-16.22%	-33.83%	-36.58%
P/E	8.53x	18.8x	-130x	-16.3x	19.5x	15.7x
PBR	0.92x	2.09x	1.4x	1.27x	1.05x	0.67x
PEG	-	2.17x	1x	-0x	-0x	-0.8x
Capitalization / Revenue	0.43x	0.84x	0.42x	0.47x	0.71x	0.52x
EV / Revenue	0.62x	1.05x	0.67x	0.74x	0.86x	0.6x
EV / EBITDA	6.2x	12.5x	23.5x	53.7x	-32.6x	13.4x
EV / EBIT	9.25x	19.1x	135x	-41.7x	-11.5x	34x
EV / FCF	15.9x	-29.6x	-8.64x	7.35x	2.91x	6.79x
FCF Yield	6.27%	-3.38%	-11.6%	13.6%	34.4%	14.7%
Dividend per Share ²	0.0501	0.0556	-	-	0.02	0.03
Rate of return	6.12%	2.83%	-	-	2.17%	5%
EPS ²	0.096	0.1042	-0.009551	-0.0643	0.0471	0.0381
Distribution rate	52.2%	53.3%	-	-	42.4%	78.6%
Net sales ¹	1,377	1,690	2,167	1,637	935.9	843.9
EBITDA ¹	138.1	141.4	61.54	22.58	-24.63	37.95
EBIT ¹	92.65	92.51	10.73	-29.12	-69.5	14.97
Net income ¹	69.66	75.68	-6.934	-46.71	34.22	27.69
Net Debt ¹	263.1	341.9	547.5	450.6	134.6	73.41
Reference price ²	0.818	1.964	1.240	1.050	0.920	0.600
Nbr of stocks (in thousands)	7,26,000	7,26,000	7,26,000	7,26,000	7,26,000	7,26,000
Announcement Date	22/02/21	22/02/22	21/02/23	22/02/24	25/02/25	23/02/26

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.($)
APPLIED DB	-	-	-	-	2.56Cr
DOW INC.	17.03x	0.8x	5.68x	4.71%	2.14TCr
BOROUGE PLC	26.69x	3.95x	12.8x	6.56%	1.94TCr
LG CHEM, LTD.	-81.88x	0.85x	6.35x	0.83%	1.49TCr
COVESTRO AG	-315.79x	-	-	-.--%	1.45TCr
FORMOSA PLASTICS CORPORATION	18.16x	2.47x	53.63x	1.93%	1.31TCr
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	20.94x	3.16x	10.95x	2.23%	699.62Cr
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	22.61x	2.23x	14.6x	1.74%	561.06Cr
KINGFA SCI. & TECH. CO., LTD.	22.56x	0.77x	11.47x	2.83%	546.61Cr
Average	-33.71x	2.03x	16.50x	2.61%	1.13TCr
Weighted average by Cap.	-42.20x	2.05x	16.00x	3.03%