Valuation Thai Nam Plastic

Stocks

End-of-day quote Thailand S.E. Other stock markets 25/06/2026			5-day change	1st Jan Change
0.9600 ^THB	+2.13%		0.00%	+12.94%

15/05	Thai Nam Plastic Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04/03	Thai Nam Plastic Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	239.6	786	695.3	494.2	293.1	289.7
Change	-	228%	-11.55%	-28.92%	-40.69%	-1.16%
Enterprise Value (EV) ¹	441.7	1,048	1,066	818.3	630.6	652.1
Change	-	137.39%	1.66%	-23.22%	-22.94%	3.41%
P/E	103x	9.1x	-112x	16.5x	-2.16x	-1.89x
PBR	0.54x	1.51x	1.38x	0.91x	0.52x	0.74x
PEG	-	0x	1x	-0x	0x	-0.1x
Capitalization / Revenue	0.33x	0.74x	0.49x	0.31x	0.21x	0.22x
EV / Revenue	0.6x	0.99x	0.75x	0.51x	0.46x	0.48x
EV / EBITDA	7.2x	7.31x	14.4x	5.92x	-9.05x	-41.8x
EV / EBIT	26.7x	10.7x	37x	8.69x	-5.52x	-10.9x
EV / FCF	6.75x	-17.4x	-10.7x	20.5x	12.4x	-194x
FCF Yield	14.8%	-5.76%	-9.38%	4.88%	8.08%	-0.52%
Dividend per Share ²	0.0117	0.0469	0.02	0.018	-	-
Rate of return	1.66%	2.03%	0.98%	1.24%	-	-
EPS ²	0.006804	0.2534	-0.0183	0.088	-0.3987	-0.4495
Distribution rate	172%	18.5%	-109%	20.5%	-	-
Net sales ¹	736.2	1,061	1,419	1,602	1,364	1,346
EBITDA ¹	61.38	143.3	73.99	138.3	-69.66	-15.62
EBIT ¹	16.52	98.3	28.84	94.21	-114.3	-59.88
Net income ¹	2.319	86.35	-6.229	29.98	-135.9	-153.2
Net Debt ¹	202	262.4	370.6	324.2	337.5	362.4
Reference price ²	0.7031	2.3062	2.0400	1.4500	0.8600	0.8500
Nbr of stocks (in thousands)	3,40,818	3,40,818	3,40,814	3,40,814	3,40,814	3,40,814
Announcement Date	01/03/21	01/03/22	01/03/23	29/02/24	02/03/25	03/03/26

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.($)
THAI NAM PLASTIC	-	-	-	-	98.11L
DOW INC.	11.55x	0.76x	5.11x	4.77%	2.11TCr
BOROUGE PLC	14.58x	-	-	6.11%	2.06TCr
LG CHEM, LTD.	104.03x	0.91x	6.23x	0.78%	1.38TCr
COVESTRO AG	-2033.27x	1.14x	14.51x	-.--%	1.42TCr
FORMOSA PLASTICS CORPORATION	58.3x	2.37x	53.64x	1.06%	1.16TCr
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	34.3x	4.25x	15.72x	0.62%	980.68Cr
JINAN SHENGQUAN GROUP SHARE HOLDING CO., LTD.	46.46x	4.95x	30.15x	0.93%	907.59Cr
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	28.06x	1.9x	16.01x	1.35%	611.62Cr
KINGFA SCI. & TECH. CO., LTD.	24.58x	0.85x	12.59x	1.78%	611.79Cr
Average	-190.16x	2.14x	19.25x	1.93%	1.12TCr
Weighted average by Cap.	-222.89x	1.92x	17.70x	2.52%