Valuation Ratch Group OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:27:30 26/02/2026 pm IST			5-day change	1st Jan Change
1.080 ^USD	+44.00%		-.--%	+44.00%

20/07	CGS International Upgrades Ratch Group to Add from Hold; Price Target is THB45	MT
10/07	Krungsri Securities Upgrades Ratch Group to Buy From Neutral; Price Target is THB41	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	65,250	92,981	68,512	65,250	64,162	84,825	-	-
Change	-	42.5%	-26.32%	-4.76%	-1.67%	32.2%	-	-
Enterprise Value (EV) ¹	1,19,408	1,57,615	1,34,919	1,49,654	1,64,148	1,82,777	1,67,090	1,61,170
Change	-	32%	-14.4%	10.92%	9.68%	11.35%	-8.58%	-3.54%
P/E	8.4x	13.6x	13.2x	10.6x	10.3x	12.8x	12.1x	11.8x
PBR	0.93x	0.95x	0.7x	0.68x	0.69x	0.87x	0.82x	0.8x
PEG	-	-0.3x	-0.5x	0.6x	7.26x	1.66x	2.02x	4x
Capitalization / Revenue	1.75x	1.24x	1.57x	1.97x	2.37x	2.41x	2.5x	2.08x
EV / Revenue	3.2x	2.11x	3.09x	4.52x	6.06x	5.19x	4.93x	3.96x
EV / EBITDA	25.7x	27.7x	19.4x	22.6x	28.4x	19.3x	15.9x	16.2x
EV / EBIT	47.6x	59.3x	46.8x	58x	78.9x	45.2x	37.5x	36.1x
EV / FCF	22.7x	30.7x	17.5x	24.5x	15x	8.39x	7.63x	6.96x
FCF Yield	4.41%	3.25%	5.71%	4.08%	6.65%	11.9%	13.1%	14.4%
Dividend per Share ²	2.5	1.6	1.6	1.6	1.6	1.606	1.626	1.627
Rate of return	5.56%	3.74%	5.08%	5.33%	5.42%	4.07%	4.12%	4.12%
EPS ²	5.36	3.15	2.38	2.82	2.86	3.08	3.265	3.361
Distribution rate	46.6%	50.8%	67.2%	56.7%	55.9%	52.1%	49.8%	48.4%
Net sales ¹	37,327	74,725	43,675	33,133	27,082	35,233	33,895	40,691
EBITDA ¹	4,653	5,697	6,948	6,609	5,789	9,451	10,535	9,958
EBIT ¹	2,508	2,660	2,883	2,581	2,082	4,047	4,455	4,462
Net income ¹	7,772	5,782	5,167	6,127	6,220	6,710	7,117	7,304
Net Debt ¹	54,158	64,634	66,407	84,404	99,985	97,952	82,265	76,345
Reference price ²	45.00	42.75	31.50	30.00	29.50	39.50	39.50	39.50
Nbr of stocks (in thousands)	14,50,000	21,75,000	21,75,000	21,75,000	21,75,000	21,75,000	-	-
Announcement Date	23/02/22	28/02/23	27/02/24	25/02/25	27/02/26	-	-	-

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.($)
ADANI POWER LIMITED	32.66x	7.7x	20.34x	-.--%	4.34TCr
NTPC LTD	16.36x	2.89x	11.02x	2.55%	3.52TCr
SDIC POWER HOLDINGS CO., LTD	16.53x	5x	9.05x	3.34%	1.81TCr
TALEN ENERGY CORPORATION	17.66x	5.72x	12.2x	0.02%	1.81TCr
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.95x	2.92x	7.86x	5.12%	1.28TCr
CAPITAL POWER CORPORATION	29.38x	4.58x	10.81x	3.81%	813.7Cr
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.38x	1.45x	8.68x	5.22%	790.77Cr
GS HOLDINGS CORP.	5.35x	0.6x	3.62x	4.2%	536.46Cr
Average	17.03x	3.86x	10.45x	3.03%	1.86TCr
Weighted average by Cap.	20.56x	4.83x	12.96x	2.09%