Valuation WIIK

Stocks

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
1.230 ^THB	-0.81%		-3.15%	+41.38%

15/08	WIIK Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
13/05	WIIK Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,259	1,977	1,499	1,039	938.2	728.8
Change	-	57.05%	-24.15%	-30.73%	-9.68%	-22.32%
Enterprise Value (EV) ¹	1,902	1,908	1,507	1,133	1,233	840.5
Change	-	0.3%	-20.99%	-24.83%	8.81%	-31.82%
P/E	9.23x	17.4x	15.8x	21.1x	21.6x	10.3x
PBR	0.94x	0.95x	0.71x	0.49x	0.44x	0.34x
PEG	-	-0.4x	-1x	-0.4x	-1.8x	0.2x
Capitalization / Revenue	0.78x	1.53x	0.99x	0.78x	0.7x	0.52x
EV / Revenue	1.17x	1.47x	0.99x	0.85x	0.92x	0.6x
EV / EBITDA	8.05x	8.91x	7.81x	7.86x	8.22x	4.27x
EV / EBIT	11.7x	14.5x	13.4x	17.8x	19.5x	7.95x
EV / FCF	-7.71x	78.4x	-75x	-24.4x	-19.3x	4.42x
FCF Yield	-13%	1.28%	-1.33%	-4.1%	-5.19%	22.6%
Dividend per Share ²	0.19	0.09	0.06	0.06	0.04	0.055
Rate of return	8.72%	3.81%	3.35%	4.84%	3.57%	6.32%
EPS ²	0.2363	0.1357	0.1136	0.0587	0.0518	0.0845
Distribution rate	80.4%	66.3%	52.8%	102%	77.2%	65.1%
Net sales ¹	1,622	1,295	1,522	1,336	1,344	1,397
EBITDA ¹	236.3	214.1	192.9	144.2	149.9	196.8
EBIT ¹	162.9	131.5	112.3	63.74	63.26	105.7
Net income ¹	109.3	91.42	95.15	49.17	43.41	70.77
Net Debt ¹	643.2	-69.29	7.677	94.23	294.5	111.7
Reference price ²	2.180	2.360	1.790	1.240	1.120	0.870
Nbr of stocks (in thousands)	5,77,427	8,37,669	8,37,683	8,37,683	8,37,683	8,37,683
Announcement Date	01/03/21	23/02/22	16/02/23	23/02/24	28/02/25	25/02/26

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.($)
WIIK	-	-	-	-	3.09Cr
FERGUSON ENTERPRISES INC.	20.38x	1.46x	14.01x	1.62%	4.33TCr
ASSA ABLOY AB	22.63x	2.85x	13.95x	1.94%	3.94TCr
SAINT-GOBAIN	11.77x	0.93x	6.01x	3.38%	3.87TCr
GEBERIT AG	28.4x	5.68x	19.27x	2.43%	2.13TCr
KINGSPAN GROUP PLC	23.69x	2.01x	14.55x	0.62%	2.08TCr
MASCO CORPORATION	15.22x	2.1x	10.48x	1.87%	1.34TCr
CARLISLE COMPANIES INCORPORATED	17.44x	2.91x	11.96x	1.42%	1.29TCr
QXO, INC.	-21.13x	1.41x	15.84x	3.14%	1.21TCr
ADVANCED DRAINAGE SYSTEMS, INC.	20.68x	3.26x	10.78x	0.62%	968.88Cr
Average	15.46x	2.51x	12.98x	1.89%	2.12TCr
Weighted average by Cap.	17.50x	2.31x	12.73x	2.03%