Company Valuation: Asia Network International

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 10,996 6,875 5,470
Change - -37.48% -20.43%
Enterprise Value (EV) 1 10,672 6,747 5,209
Change - -36.78% -22.8%
P/E 9.78x 10.3x 9.54x
PBR 1.45x 0.88x 0.68x
PEG -0.2x -0.3x -0.7x
Capitalization / Revenue 1.86x 0.82x 0.74x
EV / Revenue 1.81x 0.8x 0.7x
EV / EBITDA - - -
EV / EBIT 10.1x 6.93x 6.62x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.05 0.2 0.2
Rate of return 0.84% 5.38% 6.76%
EPS 2 0.6084 0.3595 0.3102
Distribution rate 8.22% 55.6% 64.5%
Net sales 1 5,905 8,427 7,413
EBITDA 1,163 1,086 898.3
EBIT 1 1,053 973.8 786.9
Net income 1 803 664.4 573.2
Net Debt 1 -323.3 -127.1 -260.8
Reference price 2 5.950 3.720 2.960
Nbr of stocks (in thousands) 18,48,000 18,48,000 18,48,000
Announcement Date 20/02/24 16/02/25 25/02/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15Cr
15.26x1.24x9.01x6.07% 9.19TCr
18.46x0.96x8.25x1.81% 7.6TCr
15.91x0.97x7.21x3.74% 6.62TCr
23.61x1.72x16.32x0.97% 2.1TCr
25.6x2.44x9.13x-.--% 878.66Cr
27.09x0.54x7.93x-.--% 577.43Cr
15.17x0.7x7.88x3.46% 576.02Cr
32.97x0.31x6.33x2.55% 356.42Cr
Average 21.76x 1.11x 9.01x 2.33% 3.1TCr
Weighted average by Cap. 17.71x 1.13x 8.85x 3.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ANI Stock
  4. Valuation Asia Network International