Valuation Patkol

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
0.4400 ^THB	-2.22%		-2.22%	-16.98%

08-14	Patkol Public Company Limited Enters Lease Agreement with Andarin Foods Co., Ltd	CI
08-14	Patkol 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	659.2	1,271	953	505.1	286.4	276
Change	-	92.75%	-25%	-46.99%	-43.3%	-3.64%
Enterprise Value (EV) ¹	1,044	1,985	2,023	1,261	884.1	788.4
Change	-	90.16%	1.88%	-37.66%	-29.88%	-10.82%
P/E	39.8x	12.5x	-7.31x	-3.49x	-1.76x	-10.2x
PBR	0.46x	0.81x	0.65x	0.38x	0.24x	0.23x
PEG	-	0x	0x	-0.3x	-0.1x	0.1x
Capitalization / Revenue	0.22x	0.4x	0.32x	0.29x	0.15x	0.16x
EV / Revenue	0.34x	0.62x	0.68x	0.73x	0.47x	0.45x
EV / EBITDA	15.4x	13.4x	-16.5x	-10.6x	-7.93x	74x
EV / EBIT	-60.1x	27.6x	-10.5x	-6.96x	-5.86x	-29.6x
EV / FCF	2.34x	-	33.8x	8.25x	146x	-13.1x
FCF Yield	42.8%	-	2.96%	12.1%	0.68%	-7.65%
Dividend per Share ²	-	0.065	-	-	-	-
Rate of return	-	2.66%	-	-	-	-
EPS ²	0.04	0.1945	-0.2505	-0.2781	-0.312	-0.0522
Distribution rate	-	33.4%	-	-	-	-
Net sales ¹	3,059	3,208	2,979	1,732	1,896	1,739
EBITDA ¹	67.86	148.1	-122.6	-119.2	-111.4	10.66
EBIT ¹	-17.36	71.81	-192.2	-181	-150.9	-26.59
Net income ¹	22.46	96.85	-130.4	-144.8	-162.5	-27.18
Net Debt ¹	384.8	714.6	1,070	755.7	597.6	512.4
Reference price ²	1.5900	2.4400	1.8300	0.9700	0.5500	0.5300
Nbr of stocks (in thousands)	414,608	520,756	520,756	520,756	520,756	520,756
Announcement Date	22/02/21	28/02/22	01/03/23	27/02/24	23/02/25	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.($)
PATKOL	-	-	-	-	6.79M
PARKER-HANNIFIN CORPORATION	28.85x	5.16x	18.83x	0.9%	113B
ATLAS COPCO AB	29.43x	4.62x	17.22x	1.85%	84.23B
W.W. GRAINGER, INC.	29.26x	3.34x	19.3x	0.71%	64.06B
FASTENAL COMPANY	41.5x	6.45x	28.45x	1.84%	60.22B
KEYSIGHT TECHNOLOGIES, INC.	36.5x	7.39x	21.62x	-.--%	53.03B
FANUC CORPORATION	25.47x	4.64x	16.25x	2.36%	33.38B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.07x	1.71x	12.34x	2.34%	29.2B
INGERSOLL RAND INC.	29.83x	3.92x	14.79x	0.11%	28.75B
DOVER CORPORATION	21.46x	3.16x	13.61x	1.09%	26.33B
Average	29.15x	4.49x	18.04x	1.24%	49.19B
Weighted average by Cap.	30.29x	4.81x	19.02x	1.2%