Valuation Green Resources

Stocks

End-of-day quote Thailand S.E. 25/09/2026			5-day change	1st Jan Change
0.7900 ^THB	+1.28%		-1.25%	+27.42%

07/08	Green Resources Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07/08	Green Resources Public Company Limited Announces Board Changes, Effective August 7, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	834.4	1,243	957.1	572.6	850.7	507.2
Change	-	49.02%	-23.03%	-40.17%	48.57%	-40.38%
Enterprise Value (EV) ¹	1,097	1,402	1,073	778	876.1	517.7
Change	-	27.76%	-23.45%	-27.51%	12.61%	-40.9%
P/E	122x	26.4x	-149x	-18.6x	137x	-12.3x
PBR	1.1x	1.55x	1.2x	0.75x	1.1x	0.69x
PEG	-	0x	1x	-0x	-1x	0x
Capitalization / Revenue	6.06x	10.3x	7.93x	4.49x	8.02x	4.61x
EV / Revenue	7.96x	11.6x	8.89x	6.1x	8.26x	4.71x
EV / EBITDA	21.3x	21.2x	19.8x	38.5x	20.6x	13.5x
EV / EBIT	63.2x	43.1x	50.5x	-49.6x	82.3x	82.7x
EV / FCF	43.1x	20.3x	16.3x	12.6x	16.3x	12.4x
FCF Yield	2.32%	4.93%	6.15%	7.96%	6.14%	8.05%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.00835	0.0576	-0.007871	-0.0376	0.007603	-0.0504
Distribution rate	-	-	-	-	-	-
Net sales ¹	137.8	121.3	120.7	127.5	106.1	110
EBITDA ¹	51.44	66.28	54.11	20.19	42.54	38.35
EBIT ¹	17.37	32.5	21.24	-15.69	10.64	6.261
Net income ¹	6.831	47.1	-6.439	-30.72	6.22	-41.25
Net Debt ¹	263	158.6	116.2	205.4	25.32	10.55
Reference price ²	1.0200	1.5200	1.1700	0.7000	1.0400	0.6200
Nbr of stocks (in thousands)	8,18,025	8,18,025	8,18,025	8,18,025	8,18,025	8,18,025
Announcement Date	24/02/21	24/02/22	23/02/23	22/02/24	21/02/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GREEN RESOURCES	-	-	-	-	1.9Cr
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.55x	12.24x	3.61%	4TCr
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	2.81TCr
MITSUBISHI ESTATE CO., LTD.	17.96x	3.96x	15.93x	1.36%	2.75TCr
CHINA RESOURCES LAND LIMITED	7.9x	1.42x	7.84x	4.47%	2.64TCr
MITSUI FUDOSAN CO., LTD.	13.87x	3.09x	14.78x	2.52%	2.54TCr
ALPHA DHABI HOLDING	8.09x	0.9x	3.26x	2.76%	2.07TCr
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	2.06TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.13x	6.41x	16.86x	1.66%	1.87TCr
HONGKONG LAND HOLDINGS LIMITED	37.7x	13.82x	34.8x	3.15%	1.82TCr
Average	14.30x	4.11x	12.85x	3.58%	2.26TCr
Weighted average by Cap.	13.69x	3.81x	12.16x	3.7%