Valuation Karmarts Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 15/10/2026			5-day change	1st Jan Change
7.200 ^THB	0.00%		-1.37%	-19.55%

10-11	Certain Ordinary Shares of Karmarts Public Company Limited are subject to a Lock-Up Agreement Ending on 11-OCT-2026.	CI
10-05	Karmarts Public Company Limited authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	3,274	6,996	14,117	11,397	9,169	-	-
Change	-	113.71%	-	-19.26%	-19.55%	-	-
Enterprise Value (EV) ¹	3,274	7,339	13,307	11,978	9,896	9,913	9,958
Change	-	124.19%	-	-9.99%	-17.39%	0.17%	0.45%
P/E	11.3x	21.5x	20.8x	16.3x	13.8x	12.6x	11.8x
PBR	-	5.37x	4.12x	3.31x	2.39x	2.28x	2.17x
PEG	-	1.8x	-	4.32x	-2.53x	1.31x	1.68x
Capitalization / Revenue	-	3.66x	4.48x	3.27x	2.62x	2.48x	2.32x
EV / Revenue	-	3.84x	4.23x	3.44x	2.82x	2.68x	2.52x
EV / EBITDA	-	15.4x	-	13x	11.2x	10.6x	9.98x
EV / EBIT	-	17.4x	16.3x	13.8x	12x	11.1x	10.4x
EV / FCF	-	-114x	63.6x	23.4x	69.7x	19x	18.4x
FCF Yield	-	-0.88%	1.57%	4.27%	1.43%	5.26%	5.43%
Dividend per Share ²	-	0.2229	0.41	0.44	0.42	0.48	0.49
Rate of return	-	3.27%	3.73%	4.92%	5.83%	6.67%	6.81%
EPS ²	0.2829	0.3171	0.53	0.55	0.52	0.57	0.61
Distribution rate	-	70.3%	77.4%	80%	80.8%	84.2%	80.3%
Net sales ¹	-	1,910	3,148	3,484	3,503	3,697	3,944
EBITDA ¹	-	477	-	924.4	880	936	998
EBIT ¹	-	423	813.9	867.4	823	895	954
Net income ¹	292.9	327	678	706.7	673	734	786
Net Debt ¹	-	343.2	-809.2	581.2	727	744	789
Reference price ²	3.189	6.814	11.000	8.950	7.200	7.200	7.200
Nbr of stocks (in thousands)	1,026,664	1,026,664	1,283,331	1,273,421	1,273,421	-	-
Announcement Date	24/02/22	24/02/23	24/02/25	26/02/26	-	-	-

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.($)
PROCTER & GAMBLE COMPANY	23.09x	4.38x	16.05x	2.8%	365B
L'ORÉAL	31.21x	4.78x	19.74x	1.91%	243B
UNILEVER PLC	19.38x	2.88x	12.7x	3.26%	140B
COLGATE-PALMOLIVE COMPANY	25.55x	3.76x	15.81x	2.32%	73.87B
GALDERMA GROUP AG	54.75x	7.76x	29.9x	0.29%	48.39B
HINDUSTAN UNILEVER LIMITED	39.34x	6.34x	27.54x	2.38%	47.06B
ESTEE LAUDER	36.85x	2.77x	15.37x	1.44%	38.78B
KENVUE INC.	19.67x	2.75x	11.49x	4.52%	35.86B
KIMBERLY-CLARK CORPORATION	16.24x	2.52x	11.76x	4.95%	34.61B
Average	29.56x	4.21x	17.82x	2.65%	114.04B
Weighted average by Cap.	27.09x	4.29x	17.30x	2.56%