|
Market Closed -
Deutsche Boerse AG
10:03:58 14/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 0.5300 EUR | -2.75% |
|
-3.64% | +31.84% |
| 08-11 | Indorama Ventures Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 08-03 | European Commission OKs New JV by Indorama, Blackstone | MT |
Company Valuation: Indorama Ventures
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 242,829 | 228,793 | 152,997 | 139,802 | 90,394 | 119,029 | - | - |
| Change | - | -5.78% | -33.13% | -8.62% | -35.34% | 31.68% | - | - |
| Enterprise Value (EV) 1 | 450,600 | 461,362 | 388,646 | 384,702 | 326,544 | 354,184 | 348,647 | 351,426 |
| Change | - | 2.39% | -15.76% | -1.01% | -15.12% | 8.46% | -1.56% | 0.8% |
| P/E | 9.51x | 7.56x | -13.2x | -6.82x | -12.3x | 17.3x | 15.5x | 14.2x |
| PBR | 1.53x | 1.23x | 0.93x | 1.11x | 0.77x | 0.97x | 0.9x | 0.85x |
| PEG | - | 0.4x | 0x | -0.1x | 0.2x | -0x | 1.4x | 1.46x |
| Capitalization / Revenue | 0.52x | 0.35x | 0.28x | 0.26x | 0.2x | 0.24x | 0.24x | 0.24x |
| EV / Revenue | 0.96x | 0.7x | 0.72x | 0.71x | 0.73x | 0.72x | 0.71x | 0.7x |
| EV / EBITDA | 7.06x | 6.17x | 11.3x | 9.37x | 13.2x | 7.75x | 7.22x | 7.01x |
| EV / EBIT | 10.7x | 9.41x | 58.2x | 29.4x | -382x | 15.5x | 15.6x | 14.6x |
| EV / FCF | 32.6x | 8.81x | 13.3x | 20.2x | 10.8x | 30.6x | 16.7x | 10.9x |
| FCF Yield | 3.07% | 11.3% | 7.49% | 4.96% | 9.24% | 3.26% | 5.97% | 9.21% |
| Dividend per Share 2 | 1 | 1.45 | 0.925 | 0.7 | 0.7 | 0.7371 | 0.7559 | 0.7388 |
| Rate of return | 2.31% | 3.56% | 3.39% | 2.81% | 4.35% | 3.48% | 3.57% | 3.48% |
| EPS 2 | 4.55 | 5.39 | -2.06 | -3.65 | -1.309 | 1.225 | 1.365 | 1.497 |
| Distribution rate | 22% | 26.9% | -44.9% | -19.2% | -53.5% | 60.2% | 55.4% | 49.3% |
| Net sales 1 | 468,108 | 656,266 | 541,458 | 541,583 | 447,246 | 489,199 | 489,636 | 499,709 |
| EBITDA 1 | 63,825 | 74,772 | 34,373 | 41,078 | 24,681 | 45,678 | 48,271 | 50,145 |
| EBIT 1 | 42,089 | 49,050 | 6,675 | 13,089 | -854.8 | 22,894 | 22,380 | 24,038 |
| Net income 1 | 26,288 | 31,006 | -10,798 | -19,262 | -7,348 | 6,921 | 7,803 | 8,550 |
| Net Debt 1 | 207,771 | 232,569 | 235,649 | 244,900 | 236,150 | 235,156 | 229,618 | 232,398 |
| Reference price 2 | 43.25 | 40.75 | 27.25 | 24.90 | 16.10 | 21.20 | 21.20 | 21.20 |
| Nbr of stocks (in thousands) | 5,614,552 | 5,614,552 | 5,614,552 | 5,614,552 | 5,614,552 | 5,614,552 | - | - |
| Announcement Date | 27/02/22 | 25/02/23 | 23/02/24 | 26/02/25 | 02/03/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.67x | 4.21x | 13.54x | 2.15% | 124B | |
| 15.28x | 5.42x | 35.57x | 2.68% | 51.43B | |
| 33.47x | 1.33x | 9.46x | 6.51% | 39.31B | |
| 12.39x | 1.2x | 6.84x | 2.47% | 33.9B | |
| 9.69x | 3.13x | 7.23x | 4.59% | 24.68B | |
| 9.24x | 0.88x | 5.45x | 4.33% | 20.6B | |
| 30.23x | 2.65x | 14.39x | 0.39% | 19.4B | |
| 69.93x | 12.76x | 46.2x | 0.07% | 18.9B | |
| 16.35x | - | - | - | 18.01B | |
| Average | 24.81x | 3.95x | 17.33x | 2.9% | 38.91B | |
| Weighted average by Cap. | 24.16x | 3.86x | 16.72x | 2.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IVL Stock
- I93 Stock
- Valuation Indorama Ventures
Select your edition
All financial news and data tailored to specific country editions
