Valuation Nusasiri

Stocks

End-of-day quote Thailand S.E. 04/09/2026			5-day change	1st Jan Change
0.2200 ^THB	-4.35%		-4.35%	+46.67%

08-13	Stella X Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Stella X announces sale of land, buildings in Legend Siam project to Thana Power Holding	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,216	7,800	13,742	3,920	2,483	3,267
Change	-	251.99%	76.18%	-71.48%	-36.67%	31.62%
Enterprise Value (EV) ¹	5,493	11,354	18,400	8,024	6,548	7,506
Change	-	106.7%	62.06%	-56.39%	-18.39%	14.63%
P/E	-2.39x	-8.82x	-29.5x	-5.26x	-1.23x	-0.8x
PBR	0.45x	1.82x	1.51x	0.41x	0.35x	0.56x
PEG	-	0.93x	0.5x	-0.1x	-0x	-0x
Capitalization / Revenue	3.39x	4.91x	7.45x	3.09x	2.39x	3.7x
EV / Revenue	8.41x	7.14x	9.98x	6.32x	6.31x	8.51x
EV / EBITDA	-19.7x	-64.3x	247x	-13.8x	-3.43x	-2.8x
EV / EBIT	-13.1x	-35.9x	-464x	-12.3x	-3.32x	-2.73x
EV / FCF	-145x	346x	-6.17x	-44x	-5.85x	-9.69x
FCF Yield	-0.69%	0.29%	-16.2%	-2.27%	-17.1%	-10.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1215	-0.11	-0.04	-0.057	-0.154	-0.1878
Distribution rate	-	-	-	-	-	-
Net sales ¹	653.3	1,589	1,844	1,270	1,038	882.3
EBITDA ¹	-279	-176.7	74.44	-582.4	-1,910	-2,680
EBIT ¹	-420.1	-316.4	-39.66	-654	-1,970	-2,749
Net income ¹	-928.1	-889.1	-417.2	-708.9	-2,012	-2,935
Net Debt ¹	3,277	3,554	4,659	4,104	4,066	4,238
Reference price ²	0.2900	0.9700	1.1800	0.3000	0.1900	0.1500
Nbr of stocks (in thousands)	7,641,083	8,041,083	11,645,714	13,066,222	13,066,222	21,783,239
Announcement Date	09/03/21	12/03/22	03/03/23	04/03/24	27/02/25	28/02/26

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.($)
NUSASIRI	-	-	-	-	146M
VINGROUP	68.19x	-	-	-	73.7B
VINHOMES	10.09x	3.89x	8.83x	-.--%	23.71B
VONOVIA SE	7.52x	15.89x	18.86x	6.69%	18.88B
EMAAR DEVELOPMENT	4.12x	0.09x	0.16x	7.74%	14.07B
DEUTSCHE WOHNEN SE	7.97x	16.48x	-	6.63%	7.96B
OPEN HOUSE GROUP CO., LTD.	7.14x	0.76x	6.29x	2.78%	5.4B
CHINA VANKE CO., LTD.	-1.34x	1.44x	-17426.85x	-.--%	5.4B
LEG IMMOBILIEN SE	4.67x	13.49x	19.55x	6.14%	4.32B
IIDA GROUP HOLDINGS CO., LTD.	8.84x	0.55x	7.03x	4.22%	4.08B
Average	13.02x	6.57x	-2,480.87x	4.28%	15.77B
Weighted average by Cap.	35.65x	7.12x	-1,230.32x	4.14%