Valuation Assetwise Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 17/08/2026			5-day change	1st Jan Change
7.850 ^THB	-0.63%		-2.48%	+30.83%

08-07	Krungsri Securities Starts Assetwise at Buy with THB11 Price Target	MT
08-07	Assetwise Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	7,063	-	-
Change	-	6.29%	-5.89%	-24.05%	30.83%	-	-
Enterprise Value (EV) ¹	7,106	18,161	18,470	18,899	22,329	22,530	23,552
Change	-	155.58%	1.7%	2.32%	18.15%	0.9%	4.54%
P/E	6.34x	6.72x	4.88x	5x	4.41x	4.39x	4.06x
PBR	1.26x	1.12x	0.91x	0.6x	0.65x	0.57x	0.53x
PEG	-	-1.47x	0.2x	-0.2x	0.1x	10.42x	0.49x
Capitalization / Revenue	1.3x	1.12x	0.73x	0.59x	0.53x	0.5x	0.44x
EV / Revenue	1.3x	2.68x	1.89x	2.05x	1.68x	1.6x	1.48x
EV / EBITDA	4.06x	14.1x	9.12x	10.3x	7.75x	7.68x	6.8x
EV / EBIT	4.32x	15.9x	10x	11.6x	8.42x	8.06x	7.84x
EV / FCF	-2.27x	-3.8x	630x	-9.38x	11.9x	10.4x	11.5x
FCF Yield	-44%	-26.3%	0.16%	-10.7%	8.42%	9.6%	8.67%
Dividend per Share ²	0.5226	0.25	-	-	0.73	0.725	0.785
Rate of return	6.3%	2.98%	-	-	9.3%	9.24%	10%
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	7.850	7.850	7.850
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.($)
VINGROUP	53.36x	-	-	-	56.66B
VINHOMES	8.64x	3.34x	6.74x	-.--%	21.38B
VONOVIA SE	8.08x	16.19x	19.19x	6.16%	19.86B
EMAAR DEVELOPMENT	4.21x	0.09x	0.17x	8.23%	14.29B
DEUTSCHE WOHNEN SE	8.39x	16.88x	-	6.3%	8.32B
OPEN HOUSE GROUP CO., LTD.	7.69x	0.79x	6.56x	2.61%	5.68B
CHINA VANKE CO., LTD.	-1.91x	1.54x	-229.85x	-.--%	5.18B
LEG IMMOBILIEN SE	5.36x	13.69x	20.01x	5.88%	4.43B
IIDA GROUP HOLDINGS CO., LTD.	9.46x	0.57x	7.38x	4.03%	3.97B
Average	11.47x	6.64x	-24.26x	4.15%	15.53B
Weighted average by Cap.	25.71x	7.34x	-6.77x	4.2%