Valuation Polynet

Stocks

End-of-day quote Thailand S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
6.700 ^THB	+1.52%		-1.47%	-4.29%

05-15	Polynet Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-31	Polynet Public Company Limited Approves Appointment of Chayathorn Leenharatanarak as a Member of the Audit Committee, Effective from 31 March 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	5,490	4,005	4,005	3,150
Change	-	-27.05%	0%	-21.35%
Enterprise Value (EV) ¹	5,380	3,798	3,754	2,901
Change	-	-29.4%	-1.17%	-22.71%
P/E Ratio	26.1x	22.9x	18.7x	11.8x
PBR	4.56x	3.08x	3.09x	2.37x
PEG	0.9x	-1.4x	0.8x	0.5x
Capitalization / Revenue	5.07x	4.17x	3.91x	2.63x
EV / Revenue	4.97x	3.95x	3.67x	2.42x
EV / EBITDA	19.6x	15.8x	11.8x	7.51x
EV / EBIT	28.2x	25.3x	16.7x	9.86x
EV / FCF	100x	70.3x	24.5x	18.8x
FCF Yield	1%	1.42%	4.08%	5.33%
Dividend per Share ²	0.16	0.38	0.45	0.57
Rate of return	1.31%	4.27%	5.06%	8.14%
EPS ²	0.4676	0.389	0.4758	0.5957
Distribution rate	34.2%	97.7%	94.6%	95.7%
Net sales ¹	1,082	961.3	1,024	1,199
EBITDA ¹	273.9	239.9	318.2	386.2
EBIT ¹	191	150.4	224.6	294.3
Net income ¹	161.7	175	214.1	268.1
Net Debt ¹	-110.2	-206.9	-251.3	-248.8
Reference price ²	12.200	8.900	8.900	7.000
Nbr of stocks (in thousands)	450,000	450,000	450,000	450,000
Announcement Date	24/02/23	23/02/24	21/02/25	24/02/26