Valuation Getabec

Stocks

End-of-day quote Thailand S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
0.7000 ^THB	-2.78%		-.--%	+2.94%

07-17	Getabec Signs 280 Million Baht Contract for Biomass Boiler Factory	MT
07-16	Getabec Public Company Limited Executes Construction Agreement For Factory and Machinery (Biomass Boiler)	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	662.4	902.4	710.4	652.8	710.4	652.8
Change	-	36.23%	-21.28%	-8.11%	8.82%	-8.11%
Enterprise Value (EV) ¹	642.1	871.8	629.4	449.6	471.3	334.5
Change	-	35.77%	-27.8%	-28.57%	4.84%	-29.02%
P/E	19.6x	-15.3x	16x	10.8x	9.14x	8.16x
PBR	0.91x	1.39x	1.01x	0.82x	0.85x	0.76x
PEG	-	0x	-0x	0.3x	0.3x	2.75x
Capitalization / Revenue	0.59x	1.02x	0.64x	0.59x	0.62x	0.61x
EV / Revenue	0.57x	0.99x	0.57x	0.41x	0.41x	0.31x
EV / EBITDA	9.79x	-21x	7.82x	3.53x	3.97x	2.66x
EV / EBIT	16.8x	-12.7x	11.3x	4.25x	4.79x	3.22x
EV / FCF	-14x	11.6x	16.9x	2.83x	41.8x	3.19x
FCF Yield	-7.16%	8.65%	5.93%	35.3%	2.39%	31.4%
Dividend per Share ²	0.02	-	0.02	0.04	0.05	0.06
Rate of return	2.9%	-	2.7%	5.88%	6.76%	8.82%
EPS ²	0.0352	-0.0612	0.0463	0.0629	0.081	0.0834
Distribution rate	56.8%	-	43.2%	63.6%	61.8%	72%
Net sales ¹	1,118	884.2	1,107	1,098	1,150	1,078
EBITDA ¹	65.61	-41.48	80.46	127.3	118.8	125.8
EBIT ¹	38.23	-68.9	55.86	105.7	98.33	104
Net income ¹	33.78	-58.79	44.48	60.36	77.73	80.04
Net Debt ¹	-20.29	-30.61	-81.01	-203.2	-239.1	-318.3
Reference price ²	0.6900	0.9400	0.7400	0.6800	0.7400	0.6800
Nbr of stocks (in thousands)	960,000	960,000	960,000	960,000	960,000	960,000
Announcement Date	23/02/21	22/02/22	21/02/23	20/02/24	25/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GETABEC	-	-	-	-	20.7M
TRANE TECHNOLOGIES PLC	29.35x	4.23x	20.61x	0.92%	97.33B
JOHNSON CONTROLS INTERNATIONAL PLC	29.94x	3.76x	20.12x	1.11%	87.15B
CARRIER GLOBAL CORPORATION	30.2x	2.62x	12.75x	1.56%	50.61B
DAIKIN INDUSTRIES,LTD.	23.53x	1.29x	9.32x	1.52%	41.26B
LENNOX INTERNATIONAL INC.	17.52x	2.75x	12.51x	1.24%	14.43B
WATSCO, INC.	25.39x	1.48x	14.64x	3.9%	12.01B
A. O. SMITH CORPORATION	16.19x	2.19x	10.58x	2.41%	8.24B
NIBE INDUSTRIER AB	24.09x	2.1x	12.54x	1.27%	7.95B
BEIJER REF AB	25.54x	1.94x	14.97x	1.24%	7.14B
Average	24.64x	2.48x	14.23x	1.69%	32.61B
Weighted average by Cap.	27.69x	3.16x	16.68x	1.32%