Valuation Padaeng Industry

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
8.000 ^THB	0.00%		-1.23%	-9.60%

08-13	Bound and Beyond Public Company Limited Maintains Revenue Guidance for the Full-Year 2026	CI
08-13	Bound and Beyond 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	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,831	3,149	3,553	3,423	2,466	2,547
Change	-	72%	12.84%	-3.67%	-27.97%	3.31%
Enterprise Value (EV) ¹	1,256	7,718	9,006	8,238	7,330	7,166
Change	-	514.54%	16.68%	-8.52%	-11.02%	-2.24%
P/E	22.8x	3.1x	-10.4x	22.1x	-66.6x	1,094x
PBR	0.38x	0.49x	0.58x	0.54x	0.39x	0.39x
PEG	-	0x	0x	-0x	1x	-10x
Capitalization / Revenue	4.84x	13.2x	1.63x	1.15x	0.71x	0.77x
EV / Revenue	3.32x	32.4x	4.12x	2.76x	2.1x	2.16x
EV / EBITDA	7.07x	-46.5x	223x	19.1x	12.1x	12.3x
EV / EBIT	44.2x	-36.2x	-65.8x	32.9x	17.8x	18.9x
EV / FCF	27.3x	7.38x	-6.68x	30.3x	73.9x	112x
FCF Yield	3.66%	13.6%	-15%	3.3%	1.35%	0.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.3559	3.515	-1.184	0.5343	-0.1277	0.00809
Distribution rate	-	-	-	-	-	-
Net sales ¹	378.2	238.2	2,186	2,989	3,484	3,318
EBITDA ¹	177.6	-166	40.35	431.2	605.3	581.7
EBIT ¹	28.42	-213.3	-137	250.7	411.1	378.5
Net income ¹	80.44	877.7	-341.9	158.2	-37.04	2.346
Net Debt ¹	-574.7	4,569	5,452	4,815	4,865	4,619
Reference price ²	8.100	10.900	12.300	11.800	8.500	8.850
Nbr of stocks (in thousands)	226,000	288,869	288,869	290,069	290,069	287,813
Announcement Date	23/02/21	24/02/22	23/02/23	29/02/24	25/02/25	23/02/26

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.($)
PADAENG INDUSTRY	-	-	-	-	68.55M
MARRIOTT INTERNATIONAL, INC.	31.92x	3.97x	18.39x	0.8%	92.93B
HILTON WORLDWIDE HOLDINGS INC.	39x	6.63x	21.26x	0.19%	73.51B
INTERCONTINENTAL HOTELS GROUP PLC	27.11x	10.42x	18.69x	1.3%	23.55B
HYATT HOTELS CORPORATION	55.87x	2.87x	17.5x	0.33%	17.03B
ACCOR	20.38x	2.37x	10.83x	3.18%	12.36B
THE INDIAN HOTELS COMPANY LIMITED	45.8x	9.13x	26.72x	0.46%	10.91B
TRAVEL + LEISURE CO.	10.04x	1.96x	7.61x	3.38%	4.39B
MINOR INTERNATIONAL	13.43x	1.28x	4.84x	3.21%	3.89B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	15.45x	1.39x	9.26x	3.01%	3.87B
Average	28.78x	4.45x	15.01x	1.76%	24.25B
Weighted average by Cap.	34.36x	5.36x	18.66x	0.86%