Company Valuation: Pro Inside

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027
Market Cap 1 1,771 3,240 -
Change - 82.93% -
Enterprise Value (EV) 1,771 3,240 3,240
Change - 82.93% 0%
P/E 6.43x 10.2x 7.79x
PBR - - -
PEG - 0.7x 0.3x
Capitalization / Revenue - 0.9x 0.75x
EV / Revenue - 0.9x 0.75x
EV / EBITDA - 6.22x 5.06x
EV / EBIT - 7.04x 5.6x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 0.24 0.31
Rate of return - 4% 5.17%
EPS 2 0.51 0.59 0.77
Distribution rate - 40.7% 40.3%
Net sales 1 - 3,591 4,319
EBITDA 1 - 521 640
EBIT 1 - 460 579
Net income 1 271.4 320 415
Net Debt - - -
Reference price 2 3.280 6.000 6.000
Nbr of stocks (in thousands) 5,40,000 5,40,000 -
Announcement Date 28/02/26 - -
1THB in Million2THB
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.76x3.58x12.51x3.05% 21TCr
21.99x4.64x11.39x0.75% 19TCr
-620.16x44.13x181.28x-.--% 13TCr
-133.36x18.52x101.87x-.--% 12TCr
14.49x1.58x8.28x3.31% 12TCr
13.77x2.48x9.42x5.98% 7.94TCr
19.52x5.2x12.78x2.87% 5.83TCr
-17.09x7.32x12.45x-.--% 4.82TCr
22.74x1.88x11.92x1.37% 4.46TCr
Average -72.93x 9.93x 40.21x 1.93% 11.02TCr
Weighted average by Cap. -83.16x 10.69x 44.07x 1.88%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Pro Inside

Historical PBR trend

Valuation ratios - PBR - Pro Inside

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Pro Inside

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Pro Inside


Year-on-year evolution of the Yield

Valuation ratios - Yield - Pro Inside