Valuation J.R.W. Utility

Stocks

End-of-day quote Thailand S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
1.740 ^THB	-0.57%		-1.14%	+1.75%

12/05	J.R.W. Utility Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
08/04	J.R.W. Utility Public Company Limited Approves Cash Dividend, Payable on April 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,548	5,852	5,472	4,066	1,657	1,300
Change	-	5.48%	-6.49%	-25.69%	-59.25%	-21.56%
Enterprise Value (EV) ¹	4,166	5,140	5,574	3,763	1,386	1,056
Change	-	23.39%	8.44%	-32.49%	-63.18%	-23.82%
P/E	43.9x	27x	36.6x	65.8x	25x	13.1x
PBR	3.8x	3.59x	3.27x	2.45x	0.98x	0.74x
PEG	-	0.4x	-1.2x	-1.1x	3.46x	0.3x
Capitalization / Revenue	4.33x	2.72x	2.89x	2.07x	1.03x	0.67x
EV / Revenue	3.25x	2.39x	2.95x	1.92x	0.86x	0.54x
EV / EBITDA	37.4x	19x	28.9x	44.9x	15.1x	7.37x
EV / EBIT	38.7x	19.3x	29.8x	49.3x	16.7x	7.81x
EV / FCF	-21.9x	-8.26x	-8.03x	5.99x	-10.6x	-165x
FCF Yield	-4.57%	-12.1%	-12.5%	16.7%	-9.48%	-0.61%
Dividend per Share ²	0.06	0.14	0.09	0.04	0.04	0.055
Rate of return	0.82%	1.82%	1.25%	0.75%	1.83%	3.22%
EPS ²	0.1662	0.2856	0.1967	0.0813	0.0872	0.1309
Distribution rate	36.1%	49%	45.8%	49.2%	45.9%	42%
Net sales ¹	1,282	2,150	1,891	1,962	1,602	1,938
EBITDA ¹	111.5	270.7	193	83.85	91.82	143.2
EBIT ¹	107.6	265.9	187.3	76.27	82.82	135.2
Net income ¹	88.17	217	149.5	61.78	66.25	99.5
Net Debt ¹	-1,382	-711.8	102	-303	-271.1	-244
Reference price ²	7.300	7.700	7.200	5.350	2.180	1.710
Nbr of stocks (in thousands)	7,60,000	7,60,000	7,60,000	7,60,000	7,60,000	7,60,000
Announcement Date	19/02/21	21/02/22	24/02/23	22/02/24	26/02/25	25/02/26

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.($)
J.R.W. UTILITY	-	-	-	-	3.93Cr
QUANTA SERVICES, INC.	67.67x	2.92x	28.54x	0.07%	9.81TCr
VINCI	13.11x	1.06x	5.82x	4.48%	7.09TCr
COMFORT SYSTEMS USA, INC.	42.44x	5.21x	28.87x	0.16%	6.44TCr
LARSEN & TOUBRO LIMITED	25.18x	1.93x	18.74x	1.24%	5.39TCr
FERROVIAL N.V.	55.04x	4.58x	29.3x	1.67%	4.55TCr
HOCHTIEF AG	32.32x	0.77x	12.81x	1.95%	3.83TCr
EMCOR GROUP, INC.	26.25x	1.7x	16.42x	0.18%	3.42TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	2.87TCr
BOUYGUES SA	14.82x	0.4x	4.46x	4.5%	2.1TCr
Average	31.30x	2.10x	16.75x	2.24%	4.55TCr
Weighted average by Cap.	36.81x	2.45x	19.18x	1.81%