Valuation Energy Absolute Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 06/10/2026			5-day change	1st Jan Change
2.700 ^THB	0.00%		-1.46%	-

08-14	Energy Absolute Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Energy Absolute posts qtrly total revenue 3,328.75 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	358,080	361,810	164,400	14,705	20,052	20,052	-	-
Change	-	1.04%	-54.56%	-91.06%	36.37%	0%	-	-
Enterprise Value (EV)	400,129	411,243	226,311	14,705	20,052	20,052	20,052	20,052
Change	-	2.78%	-44.97%	-93.5%	36.37%	0%	0%	0%
P/E	84.8x	68.9x	31.4x	-3.96x	-4.03x	5.51x	9.64x	14.2x
PBR	16x	13.5x	6.18x	0.47x	-	0.29x	0.28x	0.28x
PEG	-	2.8x	-	0x	0.1x	-0x	-0.2x	-0.4x
Capitalization / Revenue	17.7x	14.3x	5.47x	0.81x	-	1.6x	1.69x	1.68x
EV / Revenue	0x	0x	0x	0x	-	1.6x	1.69x	1.68x
EV / EBITDA	0x	0x	0x	0x	-	2.31x	2.56x	2.64x
EV / EBIT	0x	0x	0x	0x	-	4.23x	5.32x	5.76x
EV / FCF	0x	-0x	-0x	0x	-	8.45x	5.58x	3.8x
FCF Yield	2.17%	-0.17%	-3.05%	45.3%	-	11.8%	17.9%	26.3%
Dividend per Share ²	0.2071	-	0.2071	0.3	-	-	-	-
Rate of return	0.22%	-	0.47%	7.58%	-	-	-	-
EPS ²	1.132	1.409	1.409	-1	-0.67	0.49	0.28	0.19
Distribution rate	18.3%	-	14.7%	-30%	-	-	-	-
Net sales ¹	20,174	25,355	30,074	18,128	-	12,566	11,886	11,908
EBITDA ¹	9,611	10,181	12,671	1,330	-	8,690	7,824	7,584
EBIT ¹	6,843	6,534	8,993	913.3	-	4,740	3,770	3,479
Net income ¹	6,100	7,604	7,606	-4,630	-4,857	1,820	1,053	702
Net Debt	42,049	49,433	61,912	-	-	-	-	-
Reference price ²	96.000	97.000	44.250	3.960	2.700	2.700	2.700	2.700
Nbr of stocks (in thousands)	3,730,000	3,730,000	3,715,251	3,713,341	7,426,801	7,426,801	-	-
Announcement Date	24/02/22	24/02/23	27/02/24	28/02/25	27/02/26	-	-	-

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.($)
GE VERNOVA INC.	32.59x	5.47x	40.01x	0.2%	266B
NEXTERA ENERGY	19.14x	8.66x	15x	3.21%	161B
IBERDROLA, S.A.	20.24x	4.21x	11.58x	3.48%	152B
CONSTELLATION ENERGY CORPORATION	23.92x	3.56x	14.46x	0.57%	106B
CHINA YANGTZE POWER CO., LTD.	19.27x	10.9x	14.22x	3.62%	104B
ENEL S.P.A.	11.99x	1.8x	6.38x	5.92%	96.91B
SOUTHERN COMPANY	19.11x	5.7x	12.5x	3.56%	98.29B
DUKE ENERGY CORPORATION	17.12x	5.43x	10.9x	3.77%	90.06B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.97x	5.08x	12.28x	3.15%	66.46B
Average	20.26x	5.65x	15.26x	3.05%	126.7B
Weighted average by Cap.	22.10x	5.75x	18.82x	2.64%