Company Valuation: Chase Asia

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 3,574 1,946 993.1
Change - -45.56% -48.96%
Enterprise Value (EV) 1 3,873 2,538 1,361
Change - -34.47% -46.39%
P/E 26.1x 23.3x 501x
PBR 1.06x 0.56x 0.29x
PEG -1x -0.6x -5.1x
Capitalization / Revenue 5.26x 2.39x 1.35x
EV / Revenue 5.7x 3.12x 1.85x
EV / EBITDA 19.4x 14.7x 20.5x
EV / EBIT 21.4x 18.5x 44.4x
EV / FCF 50.7x 40.4x 192x
FCF Yield 1.97% 2.48% 0.52%
Dividend per Share 2 - 0.0104 -
Rate of return - 1.06% -
EPS 2 0.0689 0.042 0.000999
Distribution rate - 24.8% -
Net sales 1 679 813.7 735.5
EBITDA 1 200 173.1 66.29
EBIT 1 181.4 137 30.62
Net income 1 133 86.23 2.235
Net Debt 1 299.6 592.3 367.6
Reference price 2 1.8000 0.9800 0.5000
Nbr of stocks (in thousands) 19,85,442 19,85,442 19,86,284
Announcement Date 28/02/24 27/02/25 26/02/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.21Cr
144.75x - - -.--% 3.32TCr
1654.05x - - -.--% 1.77TCr
7.58x - - 3.98% 1.47TCr
12.6x4.31x15.21x3.6% 1.33TCr
15.11x - - 3.25% 1.22TCr
5.77x - - 5.5% 1.03TCr
17.79x - - 2.28% 883.53Cr
19.87x15.09x - 1.19% 814.09Cr
Average 234.69x 9.70x 15.21x 2.47% 1.32TCr
Weighted average by Cap. 295.64x 8.41x 15.21x 1.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA