Valuation Karmarts

Stocks

End-of-day quote Thailand S.E. 06/11/2026			5-day change	1st Jan Change
6.500 ^THB	-1.52%		+1.56%	-27.37%

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	8,277	-	-
Change	-	113.71%	-	-19.26%	-27.37%	-	-
Enterprise Value (EV) ¹	3,274	7,339	13,307	11,978	9,004	9,021	9,066
Change	-	124.19%	-	-9.99%	-24.83%	0.19%	0.5%
P/E	11.3x	21.5x	20.8x	16.3x	12.5x	11.4x	10.7x
PBR	-	5.37x	4.12x	3.31x	2.16x	2.06x	1.96x
PEG	-	1.8x	-	4.32x	-2.29x	1.19x	1.52x
Capitalization / Revenue	-	3.66x	4.48x	3.27x	2.36x	2.24x	2.1x
EV / Revenue	-	3.84x	4.23x	3.44x	2.57x	2.44x	2.3x
EV / EBITDA	-	15.4x	-	13x	10.2x	9.64x	9.08x
EV / EBIT	-	17.4x	16.3x	13.8x	10.9x	10.1x	9.5x
EV / FCF	-	-114x	63.6x	23.4x	63.4x	17.3x	16.8x
FCF Yield	-	-0.88%	1.57%	4.27%	1.58%	5.78%	5.97%
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%	6.46%	7.38%	7.54%
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	6.500	6.500	6.500
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KARMARTS	12.69x	2.61x	10.38x	6.36%	251M
PROCTER & GAMBLE COMPANY	24.46x	4.6x	16.84x	2.63%	387B
L'ORÉAL	34.78x	5.26x	21.87x	1.69%	272B
UNILEVER PLC	19.69x	2.96x	13.09x	3.19%	146B
COLGATE-PALMOLIVE COMPANY	27.13x	3.97x	16.58x	2.15%	78.45B
KIMBERLY-CLARK CORPORATION	18.83x	4.4x	20.41x	4.67%	67.78B
GALDERMA GROUP AG	62.59x	8.86x	34.21x	0.25%	55.83B
HINDUSTAN UNILEVER LIMITED	41.22x	6.54x	28.77x	2.29%	49.28B
ESTEE LAUDER	35.14x	2.7x	14.46x	1.34%	39B
KAO CORPORATION	25.17x	1.84x	11.75x	2.01%	22.29B
Average	30.17x	4.37x	18.83x	2.66%	111.83B
Weighted average by Cap.	29.22x	4.67x	18.98x	2.38%