Valuation Bangkok Ranch

Stocks

End-of-day quote Thailand S.E. 03/11/2026			5-day change	1st Jan Change
1.770 ^THB	-0.56%		-0.56%	+8.59%

08-10	Bangkok Ranch Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-01	Bangkok Ranch Public Company Limited Announces Resignation of Jeroen Ijzerman from Director, Effective June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,081	2,738	2,686	2,393	1,708	1,489
Change	-	31.58%	-1.93%	-10.88%	-28.63%	-12.83%
Enterprise Value (EV) ¹	7,855	7,780	7,404	7,315	6,418	5,345
Change	-	-0.96%	-4.83%	-1.21%	-12.25%	-16.72%
P/E	-16.9x	-49x	6.96x	7.97x	14.1x	10.5x
PBR	0.51x	0.68x	0.61x	0.51x	0.36x	0.3x
PEG	-	0.9x	-0x	-0.4x	-0.2x	0.6x
Capitalization / Revenue	0.34x	0.38x	0.31x	0.3x	0.23x	0.2x
EV / Revenue	1.27x	1.07x	0.86x	0.91x	0.86x	0.71x
EV / EBITDA	26.8x	15.7x	7.05x	7.03x	8.09x	6.82x
EV / EBIT	-4,754x	35.6x	9.98x	10.4x	14.2x	11.6x
EV / FCF	-72.1x	29.4x	23x	-23.3x	19.9x	6.43x
FCF Yield	-1.39%	3.4%	4.35%	-4.29%	5.04%	15.6%
Dividend per Share ²	-	-	-	-	0.02	0.02
Rate of return	-	-	-	-	1.07%	1.23%
EPS ²	-0.135	-0.0612	0.4223	0.3288	0.133	0.1549
Distribution rate	-	-	-	-	15%	12.9%
Net sales ¹	6,194	7,277	8,563	8,034	7,421	7,559
EBITDA ¹	292.9	496.5	1,051	1,041	793.6	784.3
EBIT ¹	-1.652	218.8	741.7	705	453.2	460.5
Net income ¹	-123.2	-55.83	385.6	300.4	121.5	141.5
Net Debt ¹	5,774	5,041	4,719	4,922	4,710	3,856
Reference price ²	2.280	3.000	2.940	2.620	1.870	1.630
Nbr of stocks (in thousands)	912,797	912,797	913,447	913,447	913,447	913,447
Announcement Date	26/02/21	01/03/22	02/03/23	28/02/24	28/02/25	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.($)
BANGKOK RANCH	-	-	-	-	47.88M
NESTLÉ S.A.	22.05x	2.97x	14.63x	3.72%	265B
MONDELEZ INTERNATIONAL, INC.	19.49x	2.57x	15.19x	3.14%	82.43B
DANONE	17.73x	1.83x	10.46x	3.54%	47.54B
ARCHER-DANIELS-MIDLAND COMPANY	13.06x	0.48x	8.25x	2.96%	34.03B
THE HERSHEY COMPANY	19.52x	3.07x	12.33x	3.43%	33.67B
AJINOMOTO CO., INC.	35.1x	3.04x	17.7x	1.06%	30.89B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	30.71x	6.05x	20.11x	2.89%	31.25B
KRAFT HEINZ	-8.64x	1.87x	9.34x	6.54%	29.08B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	19.07x	1.86x	12.96x	4.32%	29.83B
Average	18.68x	2.64x	13.44x	3.51%	58.33B
Weighted average by Cap.	20.14x	2.74x	13.97x	3.55%