|
End-of-day quote
Thailand S.E.
28/09/2026
|
5-day change | 1st Jan Change | ||
| 0.6400 THB | -3.03% |
|
-1.54% | +6.67% |
Company Valuation: Thai Ha
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 297.5 | 467 | 444.8 | 389.2 | 253 | 166.8 |
| Change | - | 57.01% | -4.76% | -12.5% | -35% | -34.07% |
| Enterprise Value (EV) 1 | 501 | 753.9 | 658.6 | 663.4 | 553.7 | 478.8 |
| Change | - | 50.5% | -12.65% | 0.74% | -16.53% | -13.53% |
| P/E | -12.6x | -6.77x | -15.8x | -4.62x | -4.14x | -2.32x |
| PBR | 0.99x | 1.98x | 1.37x | 1.62x | 1.19x | 1.18x |
| PEG | - | -0x | 0.3x | -0x | 0.2x | -0.1x |
| Capitalization / Revenue | 0.49x | 0.87x | 0.93x | 0.81x | 0.67x | 0.55x |
| EV / Revenue | 0.82x | 1.4x | 1.38x | 1.37x | 1.46x | 1.57x |
| EV / EBITDA | -55.4x | -14.8x | -28.6x | -14x | -25.3x | -15.1x |
| EV / EBIT | -18.6x | -11.1x | -15.9x | -9.62x | -12.9x | -9.05x |
| EV / FCF | -39.1x | -9.8x | 28.7x | -43x | -198x | 27.5x |
| FCF Yield | -2.56% | -10.2% | 3.49% | -2.33% | -0.51% | 3.64% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.0849 | -0.2482 | -0.1012 | -0.3029 | -0.2198 | -0.2581 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 609.4 | 537.7 | 476 | 483.4 | 378.5 | 304.6 |
| EBITDA 1 | -9.037 | -50.82 | -23.03 | -47.51 | -21.86 | -31.79 |
| EBIT 1 | -26.98 | -68.07 | -41.48 | -68.97 | -42.92 | -52.9 |
| Net income 1 | -23.59 | -69.01 | -28.14 | -80.54 | -57.41 | -68.08 |
| Net Debt 1 | 203.5 | 286.9 | 213.8 | 274.2 | 300.8 | 312 |
| Reference price 2 | 1.0700 | 1.6800 | 1.6000 | 1.4000 | 0.9100 | 0.6000 |
| Nbr of stocks (in thousands) | 2,78,000 | 2,78,000 | 2,78,000 | 2,78,000 | 2,78,000 | 2,78,000 |
| Announcement Date | 25/02/21 | 22/02/22 | 27/02/23 | 27/02/24 | 25/02/25 | 25/02/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 59.83L | |
| 20.32x | 2.78x | 13.85x | 4.07% | 24TCr | |
| 19.18x | 2.43x | 14.47x | 3.41% | 7.69TCr | |
| 15.84x | 1.67x | 9.43x | 3.95% | 4.37TCr | |
| 15.02x | 0.54x | 9.63x | 2.57% | 3.91TCr | |
| 20.14x | 3.07x | 12.48x | 3.47% | 3.34TCr | |
| 34.61x | 3x | 17.45x | 1.07% | 3.06TCr | |
| -8.33x | 1.83x | 9.11x | 6.79% | 2.8TCr | |
| 63.23x | 9.7x | 40.23x | 1.2% | 2.75TCr | |
| 11.11x | 0.37x | 8.41x | 2.64% | 2.09TCr | |
| Average | 21.24x | 2.82x | 15.01x | 3.24% | 5.4TCr | |
| Weighted average by Cap. | 20.55x | 2.72x | 14.28x | 3.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- KASET Stock
- Valuation Thai Ha
Select your edition
All financial news and data tailored to specific country editions
