|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.00 THB | 0.00% |
|
+0.46% | +36.65% |
| 09:02pm | Indorama Ventures Public Company Limited Reports Earnings Results for the Second Quarter 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 | 123,520 | - | - |
| Change | - | -5.78% | -33.13% | -8.62% | -35.34% | 36.65% | - | - |
| Enterprise Value (EV) 1 | 450,600 | 461,362 | 388,646 | 384,702 | 326,544 | 350,193 | 328,532 | 310,468 |
| Change | - | 2.39% | -15.76% | -1.01% | -15.12% | 7.24% | -6.19% | -5.5% |
| P/E | 9.51x | 7.56x | -13.2x | -6.82x | -12.3x | 19.6x | 14.9x | 13.9x |
| PBR | 1.53x | 1.23x | 0.93x | 1.11x | 0.77x | 1.02x | 0.93x | 0.86x |
| PEG | - | 0.4x | 0x | -0.1x | 0.2x | -0x | 0.5x | 1.78x |
| Capitalization / Revenue | 0.52x | 0.35x | 0.28x | 0.26x | 0.2x | 0.25x | 0.25x | 0.25x |
| EV / Revenue | 0.96x | 0.7x | 0.72x | 0.71x | 0.73x | 0.7x | 0.66x | 0.62x |
| EV / EBITDA | 7.06x | 6.17x | 11.3x | 9.37x | 13.2x | 7.94x | 6.82x | 6.24x |
| EV / EBIT | 10.7x | 9.41x | 58.2x | 29.4x | -382x | 15.9x | 14.6x | 12.8x |
| EV / FCF | 32.6x | 8.81x | 13.3x | 20.2x | 10.8x | 21.4x | 15.5x | 12.4x |
| FCF Yield | 3.07% | 11.3% | 7.49% | 4.96% | 9.24% | 4.68% | 6.45% | 8.04% |
| Dividend per Share 2 | 1 | 1.45 | 0.925 | 0.7 | 0.7 | 0.7 | 0.6622 | 0.6274 |
| Rate of return | 2.31% | 3.56% | 3.39% | 2.81% | 4.35% | 3.18% | 3.01% | 2.85% |
| EPS 2 | 4.55 | 5.39 | -2.06 | -3.65 | -1.309 | 1.121 | 1.473 | 1.587 |
| Distribution rate | 22% | 26.9% | -44.9% | -19.2% | -53.5% | 62.4% | 45% | 39.5% |
| Net sales 1 | 468,108 | 656,266 | 541,458 | 541,583 | 447,246 | 497,827 | 494,088 | 497,845 |
| EBITDA 1 | 63,825 | 74,772 | 34,373 | 41,078 | 24,681 | 44,078 | 48,168 | 49,767 |
| EBIT 1 | 42,089 | 49,050 | 6,675 | 13,089 | -854.8 | 22,028 | 22,534 | 24,256 |
| Net income 1 | 26,288 | 31,006 | -10,798 | -19,262 | -7,348 | 7,216 | 7,974 | 8,912 |
| Net Debt 1 | 207,771 | 232,569 | 235,649 | 244,900 | 236,150 | 226,673 | 205,012 | 186,948 |
| Reference price 2 | 43.25 | 40.75 | 27.25 | 24.90 | 16.10 | 22.00 | 22.00 | 22.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.8x | 0.72x | 7.72x | 3.18% | 3.74B | |
| 27.17x | 4.27x | 13.76x | 2.11% | 126B | |
| 15.1x | 4.87x | 31.96x | 3% | 45.47B | |
| 34.69x | 1.22x | 7.56x | 6.67% | 40.75B | |
| 13.24x | 1.27x | 7.2x | 2.31% | 36.2B | |
| 10.76x | 3.18x | 8.14x | 4.09% | 25.76B | |
| 18.78x | - | - | - | 20.74B | |
| 9.08x | 0.87x | 5.37x | 4.4% | 20.24B | |
| 29.99x | 2.63x | 14.29x | 0.4% | 19.28B | |
| 19.04x | 0.8x | 6.4x | 1.15% | 19.18B | |
| Average | 19.76x | 2.20x | 11.38x | 3.04% | 35.74B | |
| Weighted average by Cap. | 22.02x | 3.04x | 13.37x | 2.95% |
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
- Valuation Indorama Ventures
Select your edition
All financial news and data tailored to specific country editions
