Valuation MEB Corporation

Stocks

End-of-day quote Thailand S.E. 11/09/2026			5-day change	1st Jan Change
10.80 ^THB	-0.92%		-2.70%	-34.55%

08-14	MEB Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	MEB Corporation Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,825	7,725	4,950	3,240	-	-
Change	-	-21.37%	-35.92%	-34.55%	-	-
Enterprise Value (EV)	9,825	6,120	3,410	3,240	3,240	3,240
Change	-	-37.71%	-44.29%	-4.97%	0%	0%
P/E	25.4x	17.5x	12.2x	8.57x	7.71x	9.15x
PBR	8.31x	5.43x	3.31x	2.3x	1.83x	-
PEG	1.5x	1.2x	-1.49x	-1.29x	0.7x	-0.6x
Capitalization / Revenue	5.13x	3.56x	2.33x	1.56x	1.47x	1.54x
EV / Revenue	0x	0x	0x	1.56x	1.47x	1.54x
EV / EBITDA	0x	0x	0x	6.71x	6.14x	6.01x
EV / EBIT	0x	0x	0x	5.99x	5.54x	-
EV / FCF	0x	0x	0x	6.86x	6.44x	-
FCF Yield	3.77%	5.64%	8.31%	14.6%	15.5%	-
Dividend per Share ²	0.65	0.75	-	1.1	1.15	1.1
Rate of return	1.98%	2.91%	-	10.2%	10.6%	10.2%
EPS ²	1.288	1.47	1.35	1.26	1.4	1.18
Distribution rate	50.5%	51%	-	87.3%	82.1%	93.2%
Net sales ¹	1,916	2,169	2,122	2,072	2,202	2,110
EBITDA ¹	490.4	525.2	492.9	483	528	539
EBIT ¹	462.5	520.1	478.2	541	585	-
Net income ¹	386.4	440.1	403.7	377	413.5	353
Net Debt	-	-1,605	-1,540	-	-	-
Reference price ²	32.75	25.75	16.50	10.80	10.80	10.80
Nbr of stocks (in thousands)	300,000	300,000	300,000	300,000	-	-
Announcement Date	28/02/24	25/02/25	24/02/26	-	-	-

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.($)
MEB CORPORATION	8.57x	-	-	10.19%	98.16M
TENCENT HOLDINGS LIMITED	14.8x	3.95x	9.1x	1.38%	492B
NETFLIX, INC.	21.59x	6.39x	19.2x	-.--%	322B
UBER TECHNOLOGIES, INC.	21.88x	2.57x	13.05x	-.--%	146B
SK SQUARE CO., LTD.	2.93x	78.73x	2.19x	0.14%	107B
SPOTIFY TECHNOLOGY S.A.	37.13x	4.34x	28.63x	-.--%	108B
AIRBNB, INC.	32.04x	6.29x	17.66x	-.--%	100B
DOORDASH, INC.	78.06x	4.63x	22.05x	-.--%	87.5B
PROSUS N.V.	10.03x	7.33x	88.11x	0.68%	87.35B
NASPERS LIMITED	7.78x	2.98x	61.82x	0.77%	33.92B
Average	23.48x	13.02x	29.09x	1.32%	148.46B
Weighted average by Cap.	22.19x	10.14x	19.80x	0.53%