Valuation Karmarts

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
6.850 ^THB	-0.72%		-2.14%	-23.46%

08-11	Karmarts Public Company Limited Declares Interim Cash Dividend for the operating period from April 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI
08-11	Karmarts Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027
Market Cap ¹	3,274	6,996	14,117	11,397	8,723	-
Change	-	113.71%	-	-19.26%	-23.46%	-
Enterprise Value (EV) ¹	3,274	7,339	13,307	11,978	8,365	8,120
Change	-	124.19%	-	-9.99%	-30.17%	-2.93%
P/E	11.3x	21.5x	20.8x	16.3x	9.93x	8.78x
PBR	-	5.37x	4.12x	3.31x	1.96x	1.74x
PEG	-	1.8x	-	4.32x	0.4x	0.7x
Capitalization / Revenue	-	3.66x	4.48x	3.27x	2.16x	1.98x
EV / Revenue	-	3.84x	4.23x	3.44x	2.07x	1.84x
EV / EBITDA	-	15.4x	-	13x	7.85x	6.83x
EV / EBIT	-	17.4x	16.3x	13.8x	8.29x	7.07x
EV / FCF	-	-114x	63.6x	23.4x	13.9x	12x
FCF Yield	-	-0.88%	1.57%	4.27%	7.17%	8.36%
Dividend per Share ²	-	0.2229	0.41	0.44	0.34	0.38
Rate of return	-	3.27%	3.73%	4.92%	4.96%	5.55%
EPS ²	0.2829	0.3171	0.53	0.55	0.69	0.78
Distribution rate	-	70.3%	77.4%	80%	49.3%	48.7%
Net sales ¹	-	1,910	3,148	3,484	4,035	4,416
EBITDA ¹	-	477	-	924.4	1,066	1,189
EBIT ¹	-	423	813.9	867.4	1,009	1,148
Net income ¹	292.9	327	678	706.7	881	1,001
Net Debt ¹	-	343.2	-809.2	581.2	-358	-603
Reference price ²	3.189	6.814	11.000	8.950	6.850	6.850
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.($)
KARMARTS	10x	2.09x	7.91x	4.93%	264M
PROCTER & GAMBLE COMPANY	21.68x	4.14x	15.14x	2.98%	343B
UNILEVER PLC	18.21x	2.71x	11.94x	3.55%	133B
COLGATE-PALMOLIVE COMPANY	23.86x	3.58x	15.05x	2.42%	69.94B
HINDUSTAN UNILEVER LIMITED	40.38x	6.48x	28.13x	2.31%	47.65B
ESTEE LAUDER	31.66x	2.51x	13.91x	1.7%	33.96B
KENVUE INC.	18.82x	2.66x	11.08x	4.72%	34.32B
KAO CORPORATION	22.57x	1.65x	10.53x	2.24%	20.28B
BEIERSDORF	19.79x	1.26x	8.23x	1.33%	18.79B
ESSITY AB	15.32x	1.48x	8.33x	3.47%	18.24B
Average	22.23x	2.85x	13.02x	2.96%	71.93B
Weighted average by Cap.	22.63x	3.61x	14.66x	2.96%