Valuation ARIP Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 22/09/2026			5-day change	1st Jan Change
0.4400 ^THB	+2.33%		0.00%	-

11/08	ARIP Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
12/05	ARIP Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	195.7	456.7	424.1	377.5	256.3	205
Change	-	133.33%	-7.14%	-10.99%	-32.1%	-20%
Enterprise Value (EV) ¹	112.3	356	314	260.4	165.8	89.29
Change	-	217.17%	-11.81%	-17.05%	-36.36%	-46.14%
P/E	54.9x	87.8x	35x	29.9x	30.9x	18.4x
PBR	0.94x	2.14x	1.88x	1.65x	1.13x	0.89x
PEG	-	1.9x	0x	6.99x	-0.9x	0.5x
Capitalization / Revenue	0.87x	2.7x	1.87x	1.53x	1.19x	0.79x
EV / Revenue	0.5x	2.1x	1.39x	1.05x	0.77x	0.35x
EV / EBITDA	16.5x	44.4x	18.5x	14.3x	12x	4.99x
EV / EBIT	25.1x	57.5x	21.9x	18.3x	20.8x	7.09x
EV / FCF	2.66x	31.9x	14.1x	18.2x	108x	4.33x
FCF Yield	37.6%	3.13%	7.11%	5.5%	0.93%	23.1%
Dividend per Share ²	-	-	0.0215	0.0215	0.0169	0.02
Rate of return	-	-	2.36%	2.65%	3.07%	4.55%
EPS ²	0.007645	0.0112	0.026	0.0271	0.0178	0.024
Distribution rate	-	-	82.8%	79.4%	94.8%	83.4%
Net sales ¹	224.8	169.2	226.5	247	216.2	258
EBITDA ¹	6.823	8.014	17.01	18.27	13.82	17.89
EBIT ¹	4.471	6.195	14.34	14.2	7.982	12.59
Net income ¹	3.563	5.202	12.1	12.62	8.304	11.17
Net Debt ¹	-83.47	-100.7	-110.1	-117	-90.54	-115.8
Reference price ²	0.4200	0.9800	0.9100	0.8100	0.5500	0.4400
Nbr of stocks (in thousands)	4,66,000	4,66,000	4,66,000	4,66,000	4,66,000	4,66,000
Announcement Date	22/02/21	22/02/22	23/02/23	23/02/24	20/02/25	24/02/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CINTAS CORPORATION	35.85x	6.55x	23.28x	0.98%	7.97TCr
JACOBS SOLUTIONS INC.	37.86x	1.26x	13.57x	0.98%	1.68TCr
BUREAU VERITAS SA	19.96x	2.04x	10.06x	3.69%	1.41TCr
INTERTEK GROUP PLC	25.53x	2.85x	12.2x	2.92%	1.2TCr
ALS LIMITED	24.03x	3.37x	13x	2.39%	771.59Cr
ISS A/S	15.7x	0.66x	9.3x	1.37%	712.38Cr
GENPACT LIMITED	9.61x	1.14x	6.06x	2.18%	569.47Cr
FERROTEC (AN HUI) TECHNOLOGY DEVELOPMENT CO.,LTD	80.47x	-	-	-	524.54Cr
EXLSERVICE HOLDINGS, INC.	20.75x	2.24x	10.55x	-.--%	530.95Cr
Average	29.97x	2.51x	12.25x	1.82%	1.71TCr
Weighted average by Cap.	32.30x	4.41x	17.71x	1.5%