Valuation MEB Corporation

Stocks

End-of-day quote Thailand S.E. 27/10/2026			5-day change	1st Jan Change
10.60 ^THB	-0.93%		-2.75%	-35.76%

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	3,180	-	-
Change	-	-21.37%	-35.92%	-35.76%	-	-
Enterprise Value (EV)	9,825	6,120	3,410	3,180	3,180	3,180
Change	-	-37.71%	-44.29%	-6.73%	0%	0%
P/E	25.4x	17.5x	12.2x	8.41x	7.57x	8.98x
PBR	8.31x	5.43x	3.31x	2.26x	1.8x	-
PEG	1.5x	1.2x	-1.49x	-1.26x	0.7x	-0.6x
Capitalization / Revenue	5.13x	3.56x	2.33x	1.53x	1.44x	1.51x
EV / Revenue	0x	0x	0x	1.53x	1.44x	1.51x
EV / EBITDA	0x	0x	0x	6.58x	6.02x	5.9x
EV / EBIT	0x	0x	0x	5.88x	5.44x	-
EV / FCF	0x	0x	0x	6.74x	6.32x	-
FCF Yield	3.77%	5.64%	8.31%	14.8%	15.8%	-
Dividend per Share ²	0.65	0.75	-	1.1	1.15	1.1
Rate of return	1.98%	2.91%	-	10.4%	10.8%	10.4%
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	10.60	10.60	10.60
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	8.49x	-	-	10.28%	95.01M
ALPHABET INC.	15.38x	7.46x	15.94x	0.28%	3,860B
META PLATFORMS, INC.	21.59x	6.33x	11.31x	0.34%	1,612B
MASTERCARD, INC.	31.36x	14.68x	23.21x	0.57%	537B
TENCENT HOLDINGS LIMITED	13.32x	3.54x	8.2x	1.53%	443B
NETFLIX, INC.	17.84x	5.27x	15.79x	-.--%	262B
ALIBABA GROUP HOLDING LIMITED	18.94x	1.38x	9.33x	1.09%	249B
SHOPIFY INC.	103.92x	13.8x	74.1x	-.--%	216B
UBER TECHNOLOGIES, INC.	20.83x	2.37x	12.07x	-.--%	135B
SPOTIFY TECHNOLOGY S.A.	43.31x	5.03x	33.2x	-.--%	118B
Average	29.50x	6.65x	22.57x	1.41%	743.31B
Weighted average by Cap.	21.09x	7.27x	16.67x	0.38%