|
End-of-day quote
Thailand S.E.
02/05/2024
|
5-day change | 1st Jan Change | ||
| 0.5200 THB | +8.33% |
|
-.--% | - |
| 22/09 | Tapaco Granted Extension to Avoid Delisting | MT |
| 15/09 | Tapaco Public Company Limited Reports Earnings Results for the Full Year Ended October 31, 2025 | CI |
Company Valuation: Tapaco
Data adjusted to current consolidation scope
| Fiscal Period: October | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,211 | 1,738 | 1,318 | 543.7 | 214.2 | 214.2 |
| Change | - | 43.54% | -24.17% | -58.75% | -60.61% | 0% |
| Enterprise Value (EV) 1 | 1,861 | 2,749 | 1,846 | 1,096 | 473.3 | 407.8 |
| Change | - | 47.7% | -32.87% | -40.63% | -56.81% | -13.84% |
| P/E | -25.6x | -144x | 11.9x | -7.09x | -0.77x | 2.89x |
| PBR | 1.28x | 1.91x | 1.33x | 0.63x | 0.34x | 0.3x |
| PEG | - | 1.9x | -0x | 0x | -0x | -0x |
| Capitalization / Revenue | 0.69x | 0.68x | 0.49x | 0.3x | 0.15x | 0.13x |
| EV / Revenue | 1.05x | 1.07x | 0.69x | 0.61x | 0.32x | 0.24x |
| EV / EBITDA | 21.7x | 23.5x | 11.4x | 30.8x | -3.9x | 3x |
| EV / EBIT | -70.9x | 72.6x | 28.8x | -23.6x | -2.94x | 4.28x |
| EV / FCF | 10x | -8.2x | 7.12x | 27.6x | 1.05x | 5.35x |
| FCF Yield | 9.97% | -12.2% | 14% | 3.63% | 95.1% | 18.7% |
| Dividend per Share 2 | 0.01 | 0.01 | 0.02 | 0.04 | - | - |
| Rate of return | 0.34% | 0.24% | 0.63% | 3.03% | - | - |
| EPS 2 | -0.1149 | -0.0292 | 0.2684 | -0.1862 | -0.6758 | 0.1802 |
| Distribution rate | -8.71% | -34.2% | 7.45% | -21.5% | - | - |
| Net sales 1 | 1,766 | 2,561 | 2,665 | 1,788 | 1,476 | 1,679 |
| EBITDA 1 | 85.59 | 116.9 | 162 | 35.61 | -121.3 | 135.9 |
| EBIT 1 | -26.24 | 37.89 | 64.05 | -46.43 | -160.9 | 95.27 |
| Net income 1 | -47.31 | -12.04 | 110.5 | -76.67 | -278.4 | 74.23 |
| Net Debt 1 | 650.6 | 1,011 | 527.7 | 552.2 | 259.2 | 193.7 |
| Reference price 2 | 2.9400 | 4.2200 | 3.2000 | 1.3200 | 0.5200 | 0.5200 |
| Nbr of stocks (in thousands) | 4,11,864 | 4,11,864 | 4,11,864 | 4,11,864 | 4,11,864 | 4,11,864 |
| Announcement Date | 04/01/21 | 06/01/22 | 29/01/23 | 27/03/24 | 15/06/26 | 15/09/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 63.84L | |
| 55.96x | - | - | - | 5.99TCr | |
| 12.5x | 4.38x | 11.24x | 3.85% | 3.96TCr | |
| 18.39x | 4.02x | 16.15x | 1.33% | 2.83TCr | |
| 8.47x | 1.51x | 8.48x | 4.18% | 2.82TCr | |
| 5.69x | 0.76x | 1.57x | 8.7% | 2.77TCr | |
| 14.1x | 3.11x | 14.9x | 2.48% | 2.59TCr | |
| 9.88x | 1.93x | 7.95x | 4.25% | 1.98TCr | |
| 8.09x | 2.89x | 6.75x | -.--% | 1.91TCr | |
| 7.45x | 0.82x | 3x | 3% | 1.9TCr | |
| Average | 15.61x | 2.43x | 8.75x | 3.47% | 2.68TCr | |
| Weighted average by Cap. | 21.01x | 2.60x | 9.22x | 3.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- TAPAC Stock
- Valuation Tapaco
Select your edition
All financial news and data tailored to specific country editions
