Valuation Wow Factor

Stocks

End-of-day quote Thailand S.E. 28/10/2026			5-day change	1st Jan Change
0.0500 ^THB	0.00%		0.00%	-70.59%

29/09	X Bioscience Extends Deadline for Stake Sale in Fruita Biomed, Reduces Deal Price	MT
07/09	X Bioscience Public Company Limited agreed to acquire 51% stake in Fruita Biomed Company Limited from Ms. Satita Polsuwatti for approximately THB 170 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,296	3,532	1,612	731.7	1,030	178.6
Change	-	7.16%	-54.38%	-54.59%	40.78%	-82.67%
Enterprise Value (EV) ¹	3,454	3,973	2,068	1,120	1,375	414.2
Change	-	15.02%	-47.94%	-45.85%	22.81%	-69.88%
P/E	-11.7x	-12.8x	-2.8x	-4.22x	-2.62x	-0.15x
PBR	3.48x	5.25x	15.7x	4x	2.01x	0.82x
PEG	-	8.27x	-0x	0.1x	-0.1x	0x
Capitalization / Revenue	7.93x	8.56x	4.68x	2.35x	3.23x	1.38x
EV / Revenue	8.31x	9.63x	6x	3.59x	4.31x	3.2x
EV / EBITDA	-52.7x	-20.7x	-255x	-10.9x	-6.13x	-0.95x
EV / EBIT	-26.2x	-14.3x	-20.3x	-9.3x	-5.48x	-0.91x
EV / FCF	14.7x	-34.8x	-23.1x	-11.3x	-9.29x	-0.78x
FCF Yield	6.78%	-2.87%	-4.34%	-8.88%	-10.8%	-129%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2.415	-2.378	-4.954	-1.177	-1.414	-1.167
Distribution rate	-	-	-	-	-	-
Net sales ¹	415.6	412.5	344.5	311.8	319.2	129.7
EBITDA ¹	-65.57	-191.7	-8.124	-102.7	-224.5	-436.4
EBIT ¹	-131.6	-278.8	-101.9	-120.4	-251.2	-454.3
Net income ¹	-238.8	-276.5	-576	-147.5	-260.2	-468.9
Net Debt ¹	158.1	441	456.8	388.3	345.4	235.7
Reference price ²	28.3500	30.3800	13.8600	4.9700	3.7100	0.1700
Nbr of stocks (in thousands)	1,16,273	1,16,273	1,16,273	1,47,228	2,77,657	10,50,322
Announcement Date	01/03/21	25/02/22	28/02/23	16/02/24	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WOW FACTOR	-	-	-	-	1.8Cr
CME GROUP INC.	24.55x	14.78x	20.7x	3.93%	11TCr
INTERCONTINENTAL EXCHANGE, INC.	21.84x	9.49x	14.11x	1.36%	8.73TCr
DEUTSCHE BÖRSE AG	24.45x	9.12x	15.21x	1.52%	6.28TCr
HONG KONG EXCHANGES AND CLEARING LIMITED	23.18x	13.6x	17.17x	3.84%	5.92TCr
LONDON STOCK EXCHANGE GROUP PLC	31.87x	5.3x	10.61x	1.83%	5.87TCr
NASDAQ, INC.	28.98x	11.09x	18.6x	1.15%	5.79TCr
TRADEWEB MARKETS INC.	34.12x	9.79x	17.99x	0.49%	2.52TCr
EURONEXT N.V.	23.7x	9.25x	14.63x	2.13%	2.01TCr
Average	26.59x	10.30x	16.13x	2.03%	5.29TCr
Weighted average by Cap.	25.78x	10.80x	16.43x	2.27%