|
End-of-day quote
Thailand S.E.
30/09/2026
|
5-day change | 1st Jan Change | ||
| 15.80 THB | -2.47% |
|
-3.66% | -1.86% |
| 09-24 | Osotspa Names Group CFO | MT |
| 09-23 | Osp Announces CFO Changes, Effective January 04, 2027 | CI |
Company Valuation: Osotspa
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 102,878 | 84,856 | 66,082 | 62,478 | 48,360 | 47,459 | - | - |
| Change | - | -17.52% | -22.12% | -5.45% | -22.6% | -1.86% | - | - |
| Enterprise Value (EV) 1 | 101,166 | 85,277 | 67,101 | 62,919 | 45,655 | 43,247 | 41,570 | 39,911 |
| Change | - | -15.71% | -21.31% | -6.23% | -27.44% | -5.27% | -3.88% | -3.99% |
| P/E | 31.7x | 44.1x | 27.5x | 37.8x | 13.2x | 12.8x | 12.3x | 11.9x |
| PBR | 5.17x | 4.6x | 4.05x | 4.03x | 2.87x | 2.6x | 2.46x | 2.3x |
| PEG | - | -1.1x | 1.1x | -1.2x | 0x | 8.7x | 3.03x | 3.53x |
| Capitalization / Revenue | 3.77x | 3.11x | 2.54x | 2.31x | 1.89x | 1.88x | 1.81x | 1.77x |
| EV / Revenue | 3.71x | 3.13x | 2.57x | 2.32x | 1.79x | 1.71x | 1.59x | 1.49x |
| EV / EBITDA | 19.5x | 21.4x | 14.9x | 16.7x | 8.6x | 7.38x | 6.84x | 6.45x |
| EV / EBIT | 27.5x | 41.3x | 23.8x | 20x | 12x | 9.87x | 9.03x | 8.43x |
| EV / FCF | 54.9x | 98.1x | 93.9x | 24.3x | 8.56x | 10.4x | 9.33x | 9.13x |
| FCF Yield | 1.82% | 1.02% | 1.07% | 4.12% | 11.7% | 9.63% | 10.7% | 11% |
| Dividend per Share 2 | 1.1 | 0.9 | 1.65 | 0.6 | 0.8 | 0.8277 | 0.9322 | 0.9891 |
| Rate of return | 3.21% | 3.19% | 7.5% | 2.88% | 4.97% | 5.24% | 5.9% | 6.26% |
| EPS 2 | 1.08 | 0.64 | 0.8 | 0.55 | 1.22 | 1.238 | 1.288 | 1.332 |
| Distribution rate | 102% | 141% | 206% | 109% | 65.6% | 66.9% | 72.4% | 74.3% |
| Net sales 1 | 27,278 | 27,266 | 26,062 | 27,069 | 25,561 | 25,270 | 26,186 | 26,852 |
| EBITDA 1 | 5,199 | 3,979 | 4,510 | 3,761 | 5,310 | 5,859 | 6,073 | 6,189 |
| EBIT 1 | 3,681 | 2,067 | 2,816 | 3,151 | 3,809 | 4,381 | 4,603 | 4,736 |
| Net income 1 | 3,255 | 1,934 | 2,402 | 1,638 | 3,667 | 3,721 | 3,879 | 3,987 |
| Net Debt 1 | -1,713 | 421.1 | 1,018 | 440.6 | -2,705 | -4,212 | -5,889 | -7,549 |
| Reference price 2 | 34.25 | 28.25 | 22.00 | 20.80 | 16.10 | 15.80 | 15.80 | 15.80 |
| Nbr of stocks (in thousands) | 3,003,750 | 3,003,750 | 3,003,750 | 3,003,750 | 3,003,750 | 3,003,750 | - | - |
| Announcement Date | 23/02/22 | 22/02/23 | 28/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.76x | 1.71x | 7.38x | 5.24% | 1.41B | |
| 25.68x | 7.96x | 22.79x | 2.47% | 370B | |
| 14.83x | 2.14x | 10.91x | 4.62% | 173B | |
| 36.16x | 8.02x | 25.94x | -.--% | 81.54B | |
| 21.35x | 6.15x | 13.73x | 3.31% | 57.1B | |
| 20.45x | 2.3x | 12.66x | 2.46% | 45.06B | |
| 18.6x | 2.66x | 10.36x | 3.09% | 41.29B | |
| 15.49x | 1.45x | 7.19x | 4.03% | 22.7B | |
| 17.66x | 1.56x | 9.73x | 2.56% | 21.07B | |
| 16.37x | 1.44x | 7.07x | 5% | 18.22B | |
| Average | 19.93x | 3.54x | 12.77x | 3.28% | 83.17B | |
| Weighted average by Cap. | 22.81x | 5.57x | 17.71x | 2.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- OSP Stock
- Valuation Osotspa
Select your edition
All financial news and data tailored to specific country editions
