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.($)
- - - - 20Cr
16.96x1.17x8.54x6.4% 8.7TCr
15.48x0.94x8.22x1.68% 7.63TCr
15.86x0.95x7.05x3.62% 7.07TCr
24.45x1.82x17.31x0.83% 2.45TCr
20.23x0.78x8.43x-.--% 1.19TCr
22.23x2.49x9.51x-.--% 903.99Cr
8.56x0.35x5.21x6.32% 622.63Cr
14.14x0.65x7.43x3.65% 566.31Cr
29.46x0.54x7.83x-.--% 554.16Cr
Average 18.60x 1.08x 8.84x 2.5% 2.97TCr
Weighted average by Cap. 17.23x 1.10x 8.75x 3.44%

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