Valuation Assetwise

Stocks

End-of-day quote Thailand S.E. 27/10/2026			5-day change	1st Jan Change
7.600 ^THB	0.00%		-0.65%	+26.67%

10-12	Assetwise Public Company Limited Through Rhom Bho Property Public Company Limited Announces Establishment of 4 New Subsidiaries Companies	CI
10-07	AssetWise Acquires 99.99% in Real Estate Developer	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,106	7,553	7,108	5,398	6,838	-	-
Change	-	6.29%	-5.89%	-24.05%	26.67%	-	-
Enterprise Value (EV) ¹	7,106	18,161	18,470	18,899	22,105	22,305	23,327
Change	-	155.58%	1.7%	2.32%	16.96%	0.91%	4.58%
P/E	6.34x	6.72x	4.88x	5x	4.27x	4.25x	3.93x
PBR	1.26x	1.12x	0.91x	0.6x	0.62x	0.55x	0.51x
PEG	-	-1.47x	0.2x	-0.2x	0.1x	10.09x	0.48x
Capitalization / Revenue	1.3x	1.12x	0.73x	0.59x	0.51x	0.49x	0.43x
EV / Revenue	1.3x	2.68x	1.89x	2.05x	1.66x	1.58x	1.46x
EV / EBITDA	4.06x	14.1x	9.12x	10.3x	7.67x	7.6x	6.74x
EV / EBIT	4.32x	15.9x	10x	11.6x	8.34x	7.98x	7.77x
EV / FCF	-2.27x	-3.8x	630x	-9.38x	11.8x	10.3x	11.4x
FCF Yield	-44%	-26.3%	0.16%	-10.7%	8.5%	9.7%	8.75%
Dividend per Share ²	0.5226	0.25	-	-	0.73	0.725	0.785
Rate of return	6.3%	2.98%	-	-	9.61%	9.54%	10.3%
EPS ²	1.31	1.25	1.62	1.2	1.78	1.788	1.935
Distribution rate	39.9%	20%	-	-	41%	40.6%	40.6%
Net sales ¹	5,483	6,770	9,792	9,226	13,302	14,073	15,944
EBITDA ¹	1,751	1,292	2,025	1,837	2,882	2,934	3,462
EBIT ¹	1,644	1,144	1,842	1,625	2,652	2,796	3,003
Net income ¹	1,119	1,092	1,457	1,078	1,649	1,644	1,822
Net Debt ¹	-	10,609	11,362	13,501	15,266	15,467	16,489
Reference price ²	8.300	8.400	7.900	6.000	7.600	7.600	7.600
Nbr of stocks (in thousands)	856,121	899,121	899,745	899,745	899,745	-	-
Announcement Date	23/02/23	23/02/24	21/02/25	23/02/26	-	-	-

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.($)
ASSETWISE	4.27x	1.66x	7.67x	9.61%	202M
VINGROUP	64.07x	-	-	-	68.77B
SUN HUNG KAI PROPERTIES LIMITED	12.62x	4.42x	11.33x	3.82%	39.97B
MITSUBISHI ESTATE CO., LTD.	19.46x	4.15x	16.67x	1.26%	30.08B
MITSUI FUDOSAN CO., LTD.	15.13x	3.22x	15.42x	2.31%	27.97B
CHINA RESOURCES LAND LIMITED	8.27x	1.49x	8.36x	4.28%	27.54B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
VINHOMES	8.57x	3.04x	7.09x	-.--%	20.31B
CK ASSET HOLDINGS LIMITED	10.02x	1.96x	7.56x	4.19%	20.15B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.86x	6.57x	17.27x	1.57%	19.9B
Average	16.18x	3.02x	10.31x	4%	28.17B
Weighted average by Cap.	24.66x	3.21x	10.78x	3.43%