Valuation Getabec

Stocks

End-of-day quote Thailand S.E. 27/10/2026			5-day change	1st Jan Change
0.8000 ^THB	+1.27%		+1.27%	+17.65%

28/09	Getabec's Japan Unit Bags $16 Million Biomass Boiler Order	MT
28/09	GETABEC JAPAN CO., LTD. Secures Order For Biomass Boiler With Total Project Value Of Approximately USD 16.4 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	662.4	902.4	710.4	652.8	710.4	652.8
Change	-	36.23%	-21.28%	-8.11%	8.82%	-8.11%
Enterprise Value (EV) ¹	642.1	871.8	629.4	449.6	471.3	334.5
Change	-	35.77%	-27.8%	-28.57%	4.84%	-29.02%
P/E	19.6x	-15.3x	16x	10.8x	9.14x	8.16x
PBR	0.91x	1.39x	1.01x	0.82x	0.85x	0.76x
PEG	-	0x	-0x	0.3x	0.3x	2.75x
Capitalization / Revenue	0.59x	1.02x	0.64x	0.59x	0.62x	0.61x
EV / Revenue	0.57x	0.99x	0.57x	0.41x	0.41x	0.31x
EV / EBITDA	9.79x	-21x	7.82x	3.53x	3.97x	2.66x
EV / EBIT	16.8x	-12.7x	11.3x	4.25x	4.79x	3.22x
EV / FCF	-14x	11.6x	16.9x	2.83x	41.8x	3.19x
FCF Yield	-7.16%	8.65%	5.93%	35.3%	2.39%	31.4%
Dividend per Share ²	0.02	-	0.02	0.04	0.05	0.06
Rate of return	2.9%	-	2.7%	5.88%	6.76%	8.82%
EPS ²	0.0352	-0.0612	0.0463	0.0629	0.081	0.0834
Distribution rate	56.8%	-	43.2%	63.6%	61.8%	72%
Net sales ¹	1,118	884.2	1,107	1,098	1,150	1,078
EBITDA ¹	65.61	-41.48	80.46	127.3	118.8	125.8
EBIT ¹	38.23	-68.9	55.86	105.7	98.33	104
Net income ¹	33.78	-58.79	44.48	60.36	77.73	80.04
Net Debt ¹	-20.29	-30.61	-81.01	-203.2	-239.1	-318.3
Reference price ²	0.6900	0.9400	0.7400	0.6800	0.7400	0.6800
Nbr of stocks (in thousands)	9,60,000	9,60,000	9,60,000	9,60,000	9,60,000	9,60,000
Announcement Date	23/02/21	22/02/22	21/02/23	20/02/24	25/02/25	24/02/26

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GETABEC	-	-	-	-	2.27Cr
SIEMENS AG	24.47x	2.92x	15.92x	2.1%	23TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.06x	1.31x	6.18x	4.22%	16TCr
SCHNEIDER ELECTRIC SE	25.12x	3.29x	15.07x	1.92%	15TCr
EATON CORPORATION PLC	34.14x	5.08x	21.34x	1.15%	15TCr
DELTA ELECTRONICS, INC.	37.21x	4.93x	22.18x	1.34%	12TCr
TRANE TECHNOLOGIES PLC	30.49x	4.37x	21.47x	0.89%	10TCr
EMERSON ELECTRIC CO.	33.91x	5.46x	19x	1.33%	9.27TCr
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.04x	21.71x	1.04%	9.44TCr
DELTA ELECTRONICS (THAILAND)	84.52x	10.45x	59.77x	0.37%	8.68TCr
Average	34.95x	4.65x	22.51x	1.6%	11.88TCr
Weighted average by Cap.	31.65x	4.18x	20.17x	1.8%