Valuation Sappe

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
30.50 ^THB	0.00%		-3.94%	-0.81%

12/08	Sappe Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
11/08	Sappe Public Company Limited Approves Establishment of New Indirect Subsidiary in Indonesia	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,035	13,642	26,667	20,866	9,319	9,239	-	-
Change	-	69.78%	95.48%	-21.75%	-55.34%	-0.86%	-	-
Enterprise Value (EV) ¹	8,035	13,353	26,122	20,105	8,636	8,434	8,221	8,193
Change	-	66.19%	95.62%	-23.03%	-57.05%	-2.33%	-2.53%	-0.33%
P/E	19.6x	20.9x	24.8x	16.6x	12.2x	12.6x	11.1x	9.81x
PBR	2.77x	4.19x	6.99x	4.76x	2.19x	1.98x	1.82x	1.7x
PEG	-	0.4x	0.4x	1x	-0.3x	-2.94x	0.8x	0.8x
Capitalization / Revenue	2.33x	2.99x	4.41x	3.08x	1.77x	1.64x	1.52x	1.41x
EV / Revenue	2.33x	2.92x	4.32x	2.97x	1.64x	1.49x	1.35x	1.25x
EV / EBITDA	10.8x	13.1x	16.9x	11.1x	7.12x	6.97x	6.14x	5.66x
EV / EBIT	14.7x	16.1x	19.1x	12.8x	8.97x	8.88x	7.58x	6.9x
EV / FCF	-	19.1x	29.4x	-249x	25.4x	14.4x	12.7x	9.62x
FCF Yield	-	5.24%	3.4%	-0.4%	3.94%	6.93%	7.88%	10.4%
Dividend per Share ²	1.1	-	-	-	-	1.538	1.677	1.889
Rate of return	4.19%	-	-	-	-	5.04%	5.5%	6.19%
EPS ²	1.34	2.12	3.49	4.07	2.53	2.422	2.749	3.108
Distribution rate	82.1%	-	-	-	-	63.5%	61%	60.8%
Net sales ¹	3,444	4,566	6,053	6,775	5,253	5,649	6,080	6,538
EBITDA ¹	743.4	1,018	1,546	1,804	1,213	1,211	1,340	1,447
EBIT ¹	545.5	830.5	1,368	1,567	962.6	950.2	1,085	1,187
Net income ¹	410.8	653.2	1,074	1,253	776.2	745	844.1	954.6
Net Debt ¹	-	-288.4	-544.7	-760.7	-683.1	-805	-1,019	-1,046
Reference price ²	26.25	44.25	86.50	67.75	30.75	30.50	30.50	30.50
Nbr of stocks (in thousands)	3,06,087	3,08,289	3,08,289	3,07,987	3,03,055	3,02,925	-	-
Announcement Date	24/02/22	28/02/23	27/02/24	24/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAPPE	12.59x	1.49x	6.97x	5.04%	27Cr
THE COCA-COLA COMPANY	28.44x	8.74x	25.01x	2.23%	41TCr
PEPSICO, INC.	16.71x	2.24x	11.66x	4.22%	18TCr
MONSTER BEVERAGE CORPORATION	41.1x	9.14x	29.64x	-.--%	9.27TCr
NONGFU SPRING CO., LTD.	21.42x	6.17x	13.75x	3.3%	5.75TCr
COCA-COLA EUROPACIFIC PARTNERS PLC	23.03x	2.52x	13.92x	2.18%	5.01TCr
KEURIG DR PEPPER INC.	21.58x	2.85x	10.96x	2.66%	4.69TCr
COCA-COLA FEMSA, S.A.B. DE C.V.	17.43x	1.61x	7.96x	3.7%	2.48TCr
COCA-COLA HELLENIC	19.07x	1.67x	10.41x	2.4%	2.23TCr
ARCA CONTINENTAL, S.A.B. DE C.V.	18.69x	1.62x	8x	4.34%	2.01TCr
Average	22.00x	3.81x	13.83x	3.01%	9.08TCr
Weighted average by Cap.	25.51x	6.13x	19.53x	2.58%