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.($)
156.75x - - -.--% 3.6TCr
1681.68x - - -.--% 1.8TCr
12.2x4.37x46.6x3.79% 1.26TCr
6.11x - - 4.87% 1.25TCr
12.46x - - 3.95% 1.17TCr
5.08x - - 6.22% 901.74Cr
20.21x15.18x36.54x1.17% 823.6Cr
15.43x - - 2.62% 771.78Cr
Average 238.74x 9.77x 41.57x 2.83% 1.45TCr
Weighted average by Cap. 316.71x 8.65x 42.62x 2.08%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA