Valuation ARIP

Stocks

End-of-day quote Thailand S.E. 27/10/2026			5-day change	1st Jan Change
0.4200 ^THB	+2.44%		0.00%	-4.55%

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.($)
ARIP	-	-	-	-	56.55L
VISA, INC.	32.26x	16.42x	23.34x	0.67%	74TCr
CINTAS CORPORATION	40.99x	7.45x	26.43x	0.88%	8.97TCr
UNITED RENTALS, INC.	23.19x	4.66x	10.16x	0.71%	6.95TCr
PAYPAL HOLDINGS, INC.	10.85x	1.44x	7.39x	1.02%	4.7TCr
BLOCK, INC.	43.97x	1.67x	9.34x	-.--%	4.51TCr
NEBIUS GROUP	-72.53x	16.64x	40.37x	-.--%	4.2TCr
SUNBELT RENTALS HOLDINGS, INC.	20.26x	3.44x	8.19x	1.56%	3.25TCr
CORPAY, INC.	20.04x	6.12x	11.74x	-.--%	2.62TCr
FISERV, INC.	10.16x	2.64x	6.35x	-.--%	2.57TCr
Average	14.35x	6.72x	15.92x	0.54%	11.2TCr
Weighted average by Cap.	26.89x	12.82x	21.08x	0.65%