Valuation CK Power

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
2.360 ^THB	+1.72%		+0.85%	-2.48%

08-10	CK Power Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-30	Yuanta Securities Downgrades CK Power to Hold from Buy; Price Target is THB2.90	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,647	37,070	26,502	26,014	19,673	19,185	-	-
Change	-	-8.8%	-28.51%	-1.84%	-24.37%	-2.48%	-	-
Enterprise Value (EV) ¹	40,647	61,674	48,257	47,682	42,038	40,724	40,252	43,583
Change	-	51.73%	-21.75%	-1.19%	-11.84%	-3.13%	-1.16%	8.28%
P/E	18.7x	15.2x	18.1x	18.8x	7.08x	11.5x	9.89x	8.94x
PBR	1.64x	1.4x	0.97x	0.93x	0.64x	0.61x	0.59x	0.56x
PEG	-	1.3x	-0.5x	-3.38x	0x	-0.3x	0.6x	0.8x
Capitalization / Revenue	4.62x	3.4x	2.58x	2.55x	1.95x	1.9x	1.93x	1.91x
EV / Revenue	4.62x	5.66x	4.69x	4.67x	4.16x	4.04x	4.04x	4.35x
EV / EBITDA	12.1x	18.1x	12.7x	10.7x	9.7x	12x	10.7x	11.8x
EV / EBIT	22.8x	33.5x	21.7x	16.6x	18x	15.6x	15.2x	20.2x
EV / FCF	11.2x	18.8x	11.8x	11.7x	8.79x	13.2x	12.1x	12.4x
FCF Yield	8.9%	5.31%	8.45%	8.53%	11.4%	7.56%	8.29%	8.09%
Dividend per Share ²	0.08	-	0.085	0.085	0.085	0.0883	0.0897	0.0916
Rate of return	1.6%	-	2.61%	2.66%	3.51%	3.74%	3.8%	3.88%
EPS ²	0.268	0.3	0.18	0.17	0.342	0.205	0.2386	0.264
Distribution rate	29.9%	-	47.2%	50%	24.9%	43.1%	37.6%	34.7%
Net sales ¹	8,798	10,904	10,286	10,212	10,106	10,082	9,952	10,023
EBITDA ¹	3,354	3,411	3,791	4,448	4,336	3,393	3,762	3,686
EBIT ¹	1,783	1,839	2,223	2,879	2,336	2,606	2,654	2,163
Net income ¹	2,179	2,436	1,462	1,345	2,782	1,671	1,937	2,158
Net Debt ¹	-	24,604	21,756	21,668	22,365	21,538	21,067	24,398
Reference price ²	5.000	4.560	3.260	3.200	2.420	2.360	2.360	2.360
Nbr of stocks (in thousands)	8,129,383	8,129,383	8,129,383	8,129,383	8,129,383	8,129,383	-	-
Announcement Date	21/02/22	20/02/23	20/02/24	20/02/25	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.($)
CK POWER	11.51x	4.04x	12x	3.74%	568M
GE VERNOVA INC.	26.79x	4.43x	32.35x	0.25%	217B
NEXTERA ENERGY	20.11x	9.06x	15.97x	3.02%	172B
IBERDROLA, S.A.	20.71x	4.33x	11.92x	3.34%	159B
CHINA YANGTZE POWER CO., LTD.	20.03x	11.22x	14.69x	3.5%	108B
SOUTHERN COMPANY	21.12x	5.95x	13.06x	3.27%	107B
ENEL S.P.A.	12.62x	1.86x	6.59x	5.61%	102B
DUKE ENERGY CORPORATION	18.5x	5.64x	11.35x	3.48%	97.45B
CONSTELLATION ENERGY CORPORATION	20.42x	3.07x	12.74x	0.67%	89.8B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.21x	5.19x	12.65x	2.95%	70.6B
Average	19.20x	5.48x	14.33x	2.98%	112.41B
Weighted average by Cap.	20.78x	5.73x	16.44x	2.68%