Valuation Royal Plus Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
1.100 ^THB	-0.90%		-4.35%	-4.35%

13/08	Royal Plus Public Company Limited Announces Company Secretary Changes, Effective August 13, 2026	CI
13/08	Royal Plus Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	5,628	4,154	3,417	770.5
Change	-	-26.19%	-17.74%	-77.45%
Enterprise Value (EV) ¹	5,050	3,806	3,470	1,076
Change	-	-24.64%	-8.83%	-69%
P/E	24.5x	22.1x	79.5x	-9.85x
PBR	4.49x	3.07x	2.59x	0.64x
PEG	0.2x	-1.2x	-1x	0x
Capitalization / Revenue	3.89x	2.91x	2.39x	0.58x
EV / Revenue	3.49x	2.67x	2.42x	0.81x
EV / EBITDA	17.1x	13.3x	19.6x	17x
EV / EBIT	20.4x	16.9x	49.3x	-13.8x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	0.13	0.12	0.06	-
Rate of return	1.55%	1.94%	1.18%	-
EPS ²	0.3422	0.2807	0.0641	-0.1168
Distribution rate	38%	42.8%	93.6%	-
Net sales ¹	1,445	1,427	1,431	1,320
EBITDA ¹	295.1	286.9	176.6	63.13
EBIT ¹	247.7	225.5	70.37	-78.2
Net income ¹	207.6	188.1	42.96	-78.25
Net Debt ¹	-578.2	-348.3	52.58	305.2
Reference price ²	8.400	6.200	5.100	1.150
Nbr of stocks (in thousands)	6,70,000	6,70,000	6,70,000	6,70,000
Announcement Date	23/02/23	22/02/24	20/02/25	20/02/26

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.($)
THE COCA-COLA COMPANY	25.55x	7.92x	22.68x	2.48%	37TCr
PEPSICO, INC.	14.73x	2.13x	10.85x	4.65%	17TCr
MONSTER BEVERAGE CORPORATION	37.31x	8.28x	26.8x	-.--%	8.41TCr
NONGFU SPRING CO., LTD.	21.18x	6.1x	13.61x	3.33%	5.67TCr
COCA-COLA EUROPACIFIC PARTNERS PLC	20.5x	2.3x	12.67x	2.45%	4.48TCr
KEURIG DR PEPPER INC.	18.61x	2.66x	10.36x	3.09%	4.13TCr
COCA-COLA FEMSA, S.A.B. DE C.V.	15.27x	1.43x	7.1x	4.09%	2.24TCr
COCA-COLA HELLENIC	17.3x	1.53x	9.55x	2.65%	2.05TCr
ARCA CONTINENTAL, S.A.B. DE C.V.	16.54x	1.45x	7.14x	4.95%	1.82TCr
Average	20.78x	3.76x	13.42x	3.08%	9.2TCr
Weighted average by Cap.	22.90x	5.59x	17.78x	2.87%