|
End-of-day quote
Thailand S.E.
02/10/2026
|
5-day change | 1st Jan Change | ||
| 3.900 THB | +0.52% |
|
-1.02% | +14.04% |
Company Valuation: G-Able
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,066 | 2,114 | 2,394 | 2,730 | - | - |
| Change | - | -31.05% | 13.25% | 14.04% | - | - |
| Enterprise Value (EV) | 3,066 | 2,114 | 2,394 | 2,730 | 2,730 | 2,730 |
| Change | - | -31.05% | 13.25% | 14.04% | 0% | 0% |
| P/E | 11.2x | 8.88x | 7.77x | 8.3x | 7.96x | 7.36x |
| PBR | 1.29x | 0.96x | 1.05x | 1.16x | 1.12x | 1.12x |
| PEG | -0.3x | -0.7x | 0.3x | 1.22x | 1.87x | 0.9x |
| Capitalization / Revenue | 0.57x | 0.34x | 0.38x | 0.43x | 0.4x | 0.37x |
| EV / Revenue | 0x | 0x | 0x | 0.43x | 0.4x | 0.37x |
| EV / EBITDA | 0x | 0x | 0x | 5.95x | 5.63x | 5.23x |
| EV / EBIT | 0x | 0x | 0x | 6.89x | 6.52x | 6.04x |
| EV / FCF | 0x | 0x | 0x | -30.6x | 26.9x | 29.7x |
| FCF Yield | 20.9% | 17.1% | 34.7% | -3.26% | 3.71% | 3.37% |
| Dividend per Share 2 | 0.289 | 0.2703 | 0.32 | 0.36 | 0.38 | 0.41 |
| Rate of return | 6.6% | 8.95% | 9.36% | 9.23% | 9.74% | 10.5% |
| EPS 2 | 0.39 | 0.34 | 0.44 | 0.47 | 0.49 | 0.53 |
| Distribution rate | 74.1% | 79.5% | 72.7% | 76.6% | 77.6% | 77.4% |
| Net sales 1 | 5,338 | 6,173 | 6,237 | 6,416 | 6,858 | 7,299 |
| EBITDA 1 | 383.7 | 401.4 | 479.5 | 459 | 485 | 522 |
| EBIT 1 | 314.1 | 322.8 | 400.8 | 396 | 419 | 452 |
| Net income 1 | 251.8 | 236.5 | 307.5 | 328 | 345 | 370 |
| Net Debt | - | - | - | - | - | - |
| Reference price 2 | 4.380 | 3.020 | 3.420 | 3.900 | 3.900 | 3.900 |
| Nbr of stocks (in thousands) | 7,00,021 | 7,00,021 | 7,00,021 | 7,00,021 | - | - |
| Announcement Date | 21/02/24 | 20/02/25 | 25/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.3x | - | - | 9.23% | 8.13Cr | |
| 21.86x | 3.6x | 12.56x | 3.04% | 21TCr | |
| 22.46x | 4.73x | 11.6x | 0.74% | 19TCr | |
| 14.77x | 1.61x | 8.44x | 3.25% | 12TCr | |
| -602.19x | 42.83x | 175.97x | -.--% | 12TCr | |
| -134.17x | 18.65x | 103.28x | -.--% | 12TCr | |
| 13.47x | 2.43x | 9.22x | 6.1% | 7.81TCr | |
| 19.46x | 5.19x | 12.74x | 2.88% | 5.82TCr | |
| -17.53x | 7.42x | 12.62x | -.--% | 4.94TCr | |
| 22.77x | 1.89x | 11.94x | 1.37% | 4.48TCr | |
| Average | -63.08x | 9.82x | 39.82x | 2.66% | 9.96TCr | |
| Weighted average by Cap. | -78.24x | 10.40x | 42.93x | 1.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GABLE Stock
- Valuation G-Able
Select your edition
All financial news and data tailored to specific country editions
