Valuation After You

Stocks

End-of-day quote Thailand S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
4.760 ^THB	-0.83%		+2.15%	-1.65%

05-14	After You Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-24	After You Public Company Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	8,115	9,298	7,504	8,972	3,948	3,882	-
Change	-	14.57%	-19.3%	19.57%	-56%	-1.65%	-
Enterprise Value (EV) ¹	8,115	9,051	7,262	8,668	3,558	3,375	3,324
Change	-	11.53%	-19.76%	19.36%	-58.96%	-5.13%	-1.51%
P/E	1,990x	78.6x	42.2x	30.3x	19.4x	19x	17.3x
PBR	-	-	7.64x	8.1x	3.82x	3.87x	3.84x
PEG	-	0x	0.8x	0.5x	-0.6x	∞x	1.7x
Capitalization / Revenue	13.1x	9.92x	6.16x	5.69x	2.44x	2.3x	2.18x
EV / Revenue	13.1x	9.65x	5.97x	5.5x	2.2x	2x	1.87x
EV / EBITDA	49.6x	29.4x	18.4x	15.7x	7.75x	7.19x	6.71x
EV / EBIT	1,333x	58.4x	31.6x	23.2x	13.3x	14.8x	14.2x
EV / FCF	86.9x	44.4x	26.7x	26.4x	12.9x	11.2x	13.8x
FCF Yield	1.15%	2.25%	3.75%	3.79%	7.73%	8.95%	7.25%
Dividend per Share ²	-	-	0.21	0.33	0.21	0.235	0.26
Rate of return	-	-	2.28%	3%	4.34%	4.94%	5.46%
EPS ²	0.005	0.145	0.218	0.363	0.25	0.25	0.275
Distribution rate	-	-	96.3%	90.9%	84%	94%	94.5%
Net sales ¹	619.7	937.7	1,217	1,577	1,616	1,686	1,780
EBITDA ¹	163.7	308.4	393.6	550.4	459.2	469.5	495.5
EBIT ¹	6.089	155	230	373.6	268.5	228	234
Net income ¹	4.446	118.5	178.2	296.2	204.1	206	222.5
Net Debt ¹	-	-247.1	-241.6	-303.4	-389.7	-507	-558
Reference price ²	9.950	11.400	9.200	11.000	4.840	4.760	4.760
Nbr of stocks (in thousands)	815,624	815,624	815,624	815,624	815,624	815,624	-
Announcement Date	21/02/22	21/02/23	23/02/24	24/02/25	24/02/26	-	-

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.($)
AFTER YOU	19.2x	2.02x	7.26x	4.9%	117M
MCDONALD'S CORPORATION	21.23x	8.22x	14.9x	2.74%	194B
CHIPOTLE MEXICAN GRILL, INC.	30.74x	3.36x	19x	-.--%	43.87B
YUM! BRANDS, INC.	22.46x	5.77x	16.81x	1.99%	41.92B
RESTAURANT BRANDS INTERNATIONAL INC.	19.07x	3.95x	12.28x	3.34%	26.77B
YUM CHINA HOLDINGS, INC.	15.26x	1.12x	7.21x	2.66%	15.32B
DOMINO'S PIZZA INC.	17.26x	3.01x	14.13x	2.42%	10.97B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	26.9x	2.26x	-	0.87%	6.15B
AMERICANA RESTAURANTS INTERNATIONAL PLC	18.81x	1.84x	7.68x	4.44%	4.73B
WINGSTOP INC.	31.36x	6.33x	18.27x	0.9%	3.84B
Average	22.23x	3.79x	13.06x	2.43%	34.8B
Weighted average by Cap.	22.20x	6.29x	15.02x	2.31%