Valuation Asset Five Group

Stocks

End-of-day quote Thailand S.E. 15/09/2026			5-day change	1st Jan Change
1.770 ^THB	+0.57%		-2.21%	-4.32%

08-14	Tranche Update on Asset Five Group Public Company Limited (SET:A5)'s Equity Buyback Plan announced on February 28, 2026.	CI
08-14	Asset Five Group Public Company Limited Approves Establishment of New Subsidiary	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,814	1,814	4,765	4,015	3,322	2,179
Change	-	0%	162.67%	-15.74%	-17.26%	-34.4%
Enterprise Value (EV) ¹	2,429	1,854	5,770	4,755	4,982	3,524
Change	-	-23.7%	211.3%	-17.59%	4.78%	-29.27%
P/E	30.9x	13.9x	48.7x	7.93x	7.42x	21.2x
PBR	2.68x	2.24x	5.32x	2.86x	1.96x	1.3x
PEG	-	0x	-1.9x	0x	-0.8x	-0.3x
Capitalization / Revenue	2.19x	2.15x	7.2x	2.69x	1.84x	1.66x
EV / Revenue	2.94x	2.19x	8.71x	3.18x	2.76x	2.68x
EV / EBITDA	24.3x	10x	55.2x	9.78x	8.86x	20.3x
EV / EBIT	25x	10.2x	56.2x	9.82x	8.92x	20.7x
EV / FCF	5.63x	3.2x	-6.13x	-118x	-5.14x	18.5x
FCF Yield	17.7%	31.2%	-16.3%	-0.84%	-19.5%	5.4%
Dividend per Share ²	-	0.01	-	0.05	0.1	0.05
Rate of return	-	0.67%	-	1.51%	3.55%	2.7%
EPS ²	0.0486	0.1081	0.0809	0.4188	0.3799	0.0874
Distribution rate	-	9.25%	-	11.9%	26.3%	57.2%
Net sales ¹	826.9	844.8	662.2	1,494	1,806	1,313
EBITDA ¹	99.91	184.7	104.5	486.2	562.2	173.5
EBIT ¹	97.19	182.5	102.6	484.4	558.7	170.2
Net income ¹	57.24	130.7	97.79	506.4	453.3	102.9
Net Debt ¹	615.2	39.48	1,005	739.9	1,660	1,345
Reference price ²	1.500	1.500	3.940	3.320	2.820	1.850
Nbr of stocks (in thousands)	1,209,385	1,209,385	1,209,385	1,209,385	1,178,000	1,178,000
Announcement Date	01/03/21	25/02/22	28/02/23	28/02/24	24/02/25	28/02/26

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.($)
ASSET FIVE GROUP	-	-	-	-	62.62M
VINGROUP	65.23x	-	-	-	69.7B
VINHOMES	9.58x	3.71x	8.44x	-.--%	22.59B
VONOVIA SE	7.17x	15.57x	18.49x	7.04%	17.64B
EMAAR DEVELOPMENT	4.15x	-0.03x	-0.05x	7.68%	14.18B
DEUTSCHE WOHNEN SE	7.43x	15.98x	-	7.11%	7.38B
OPEN HOUSE GROUP CO., LTD.	7.16x	0.76x	6.21x	2.84%	5.4B
CHINA VANKE CO., LTD.	-1.24x	1.52x	-18338.59x	-.--%	4.99B
LEG IMMOBILIEN SE	4.43x	13.28x	19.27x	6.47%	4.07B
IIDA GROUP HOLDINGS CO., LTD.	8.65x	0.54x	6.92x	4.32%	4.02B
Average	12.51x	6.42x	-2,611.33x	4.43%	15B
Weighted average by Cap.	33.93x	6.78x	-1,245.70x	4.29%