|
End-of-day quote
Thailand S.E.
29/09/2026
|
5-day change | 1st Jan Change | ||
| 1.240 THB | -0.80% |
|
+11.71% | -3.12% |
Company Valuation: Baan Rock Garden
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,630 | 2,050 | 1,743 | 1,712 | 1,517 | 1,312 |
| Change | - | 25.79% | -15% | -1.76% | -11.38% | -13.51% |
| Enterprise Value (EV) 1 | 1,458 | 1,921 | 1,606 | 1,632 | 1,505 | 1,299 |
| Change | - | 31.81% | -16.43% | 1.65% | -7.76% | -13.74% |
| P/E | 47.3x | 53.9x | 73x | -189x | -96.2x | -134x |
| PBR | 1.3x | 1.61x | 1.36x | 1.35x | 1.21x | 1.06x |
| PEG | - | 5.2x | -2x | 1x | -1.3x | 3.5x |
| Capitalization / Revenue | 6.54x | 8.25x | 7.96x | 23.7x | 30.1x | 14.8x |
| EV / Revenue | 5.85x | 7.73x | 7.33x | 22.6x | 29.8x | 14.7x |
| EV / EBITDA | 29.8x | 35.7x | 47.5x | -140x | -93.2x | -219x |
| EV / EBIT | 31x | 36.9x | 49.2x | -126x | -86.3x | -181x |
| EV / FCF | 8.27x | - | 17.3x | -55.6x | -8.66x | 94.1x |
| FCF Yield | 12.1% | - | 5.76% | -1.8% | -11.5% | 1.06% |
| Dividend per Share 2 | 0.02 | 0.01 | 0.01 | - | - | - |
| Rate of return | 1.26% | 0.5% | 0.59% | - | - | - |
| EPS 2 | 0.0336 | 0.0371 | 0.0233 | -0.00884 | -0.0154 | -0.009574 |
| Distribution rate | 59.6% | 27% | 42.9% | - | - | - |
| Net sales 1 | 249 | 248.5 | 219 | 72.17 | 50.45 | 88.53 |
| EBITDA 1 | 48.94 | 53.88 | 33.78 | -11.67 | -16.16 | -5.932 |
| EBIT 1 | 47.07 | 52.01 | 32.6 | -12.93 | -17.44 | -7.158 |
| Net income 1 | 34.42 | 38.01 | 23.87 | -9.061 | -15.77 | -9.814 |
| Net Debt 1 | -172.1 | -128.8 | -136.9 | -79.64 | -11.53 | -13.46 |
| Reference price 2 | 1.590 | 2.000 | 1.700 | 1.670 | 1.480 | 1.280 |
| Nbr of stocks (in thousands) | 10,25,000 | 10,25,000 | 10,25,000 | 10,25,000 | 10,25,000 | 10,25,000 |
| Announcement Date | 21/02/21 | 20/02/22 | 22/02/23 | 22/02/24 | 24/02/25 | 26/02/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 3.81Cr | |
| 62.69x | - | - | - | 6.7TCr | |
| 9.32x | 3.53x | 7.81x | -.--% | 2.2TCr | |
| 6.79x | 15.32x | 18.27x | 7.35% | 1.65TCr | |
| 4.23x | 0.05x | 0.09x | 7.7% | 1.43TCr | |
| 7.29x | 15.84x | - | 7.26% | 712.18Cr | |
| -1.85x | 1.63x | -18515.27x | -.--% | 608.37Cr | |
| 7.16x | 0.76x | 6.21x | 2.84% | 531.76Cr | |
| 8.63x | 0.54x | 6.91x | 4.33% | 395.35Cr | |
| Average | 13.03x | 5.38x | -3,079.33x | 4.21% | 1.58TCr | |
| Weighted average by Cap. | 32.97x | 6.11x | -1,646.21x | 4.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BROCK Stock
- Valuation Baan Rock Garden
Select your edition
All financial news and data tailored to specific country editions
