|
End-of-day quote
Thailand S.E.
13/08/2026
|
5-day change | 1st Jan Change | ||
| 21.50 THB | -2.27% |
|
-1.83% | +33.54% |
| 11/08 | Indorama Ventures Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 03/08 | European Commission OKs New JV by Indorama, Blackstone | MT |
Company Valuation: Indorama Ventures
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,42,829 | 2,28,793 | 1,52,997 | 1,39,802 | 90,394 | 1,20,713 | - | - |
| Change | - | -5.78% | -33.13% | -8.62% | -35.34% | 33.54% | - | - |
| Enterprise Value (EV) 1 | 4,50,600 | 4,61,362 | 3,88,646 | 3,84,702 | 3,26,544 | 3,47,159 | 3,25,428 | 3,07,898 |
| Change | - | 2.39% | -15.76% | -1.01% | -15.12% | 6.31% | -6.26% | -5.39% |
| P/E | 9.51x | 7.56x | -13.2x | -6.82x | -12.3x | 17.7x | 15.5x | 13.7x |
| PBR | 1.53x | 1.23x | 0.93x | 1.11x | 0.77x | 0.98x | 0.92x | 0.85x |
| PEG | - | 0.4x | 0x | -0.1x | 0.2x | -0x | 1.1x | 1.1x |
| Capitalization / Revenue | 0.52x | 0.35x | 0.28x | 0.26x | 0.2x | 0.25x | 0.25x | 0.24x |
| EV / Revenue | 0.96x | 0.7x | 0.72x | 0.71x | 0.73x | 0.71x | 0.66x | 0.62x |
| EV / EBITDA | 7.06x | 6.17x | 11.3x | 9.37x | 13.2x | 7.75x | 6.8x | 6.19x |
| EV / EBIT | 10.7x | 9.41x | 58.2x | 29.4x | -382x | 15.8x | 14.9x | 12.7x |
| EV / FCF | 32.6x | 8.81x | 13.3x | 20.2x | 10.8x | 30x | 15.6x | 9.51x |
| FCF Yield | 3.07% | 11.3% | 7.49% | 4.96% | 9.24% | 3.33% | 6.4% | 10.5% |
| Dividend per Share 2 | 1 | 1.45 | 0.925 | 0.7 | 0.7 | 0.7733 | 0.798 | 0.791 |
| Rate of return | 2.31% | 3.56% | 3.39% | 2.81% | 4.35% | 3.6% | 3.71% | 3.68% |
| EPS 2 | 4.55 | 5.39 | -2.06 | -3.65 | -1.309 | 1.212 | 1.385 | 1.564 |
| Distribution rate | 22% | 26.9% | -44.9% | -19.2% | -53.5% | 63.8% | 57.6% | 50.6% |
| Net sales 1 | 4,68,108 | 6,56,266 | 5,41,458 | 5,41,583 | 4,47,246 | 4,89,199 | 4,89,636 | 4,96,457 |
| EBITDA 1 | 63,825 | 74,772 | 34,373 | 41,078 | 24,681 | 44,810 | 47,823 | 49,767 |
| EBIT 1 | 42,089 | 49,050 | 6,675 | 13,089 | -854.8 | 22,026 | 21,883 | 24,195 |
| Net income 1 | 26,288 | 31,006 | -10,798 | -19,262 | -7,348 | 6,856 | 7,600 | 8,941 |
| Net Debt 1 | 2,07,771 | 2,32,569 | 2,35,649 | 2,44,900 | 2,36,150 | 2,26,446 | 2,04,715 | 1,87,185 |
| Reference price 2 | 43.25 | 40.75 | 27.25 | 24.90 | 16.10 | 21.50 | 21.50 | 21.50 |
| Nbr of stocks (in thousands) | 56,14,552 | 56,14,552 | 56,14,552 | 56,14,552 | 56,14,552 | 56,14,552 | - | - |
| Announcement Date | 27/02/22 | 25/02/23 | 23/02/24 | 26/02/25 | 02/03/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.74x | 0.71x | 7.75x | 3.6% | 363.85Cr | |
| 26.8x | 4.23x | 13.6x | 2.14% | 12TCr | |
| 13.92x | 4.97x | 32.6x | 2.94% | 4.67TCr | |
| 33.47x | 1.33x | 9.46x | 6.51% | 3.93TCr | |
| 12.41x | 1.2x | 6.84x | 2.47% | 3.39TCr | |
| 10.14x | 3.08x | 7.8x | 4.52% | 2.46TCr | |
| 31.21x | 2.72x | 14.78x | 0.38% | 2TCr | |
| 9.05x | 0.87x | 5.36x | 4.42% | 2.02TCr | |
| 16.43x | - | - | - | 1.81TCr | |
| 17.89x | 0.77x | 6.2x | 1.22% | 1.8TCr | |
| Average | 18.90x | 2.21x | 11.60x | 3.13% | 3.49TCr | |
| Weighted average by Cap. | 21.39x | 3.07x | 13.77x | 2.98% |
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
- IVL Stock
- Valuation Indorama Ventures
Select your edition
All financial news and data tailored to specific country editions
