Valuation PRG Corporation

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
10.50 ^THB	0.00%		-0.94%	+16.67%

09-16	PRG Corp. Acquires Minority Stake in Srivichai Vejvivat	MT
09-01	PRG Corporation Public Company Limited Announces Interim Cash Dividend Payment for Operating Period from 01 January 2026 to 30 June 2026, Payable on September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,540	6,960	7,707	7,350	6,297	6,870
Change	-	6.42%	10.73%	-4.63%	-14.33%	9.11%
Enterprise Value (EV) ¹	7,105	7,297	7,866	8,199	6,559	6,983
Change	-	2.71%	7.79%	4.23%	-20%	6.46%
P/E	16.1x	16.8x	12.4x	21.2x	14.4x	11.5x
PBR	1.16x	1.13x	0.89x	0.92x	0.58x	0.72x
PEG	-	7.72x	0.3x	-0.5x	0.7x	0.4x
Capitalization / Revenue	3.7x	4.18x	4.75x	3.94x	2.64x	2.55x
EV / Revenue	4.02x	4.38x	4.85x	4.39x	2.75x	2.59x
EV / EBITDA	181x	1,660x	-239x	-154x	-292x	129x
EV / EBIT	465x	-362x	-127x	-105x	-137x	322x
EV / FCF	185x	258x	-63.1x	-112x	-438x	-1,632x
FCF Yield	0.54%	0.39%	-1.58%	-0.89%	-0.23%	-0.06%
Dividend per Share ²	0.65	-	0.3	0.3	0.38	0.76
Rate of return	5.96%	-	2.56%	2.83%	4.39%	8.44%
EPS ²	0.6753	0.69	0.94	0.5	0.6	0.78
Distribution rate	96.3%	-	31.9%	60%	63.3%	97.4%
Net sales ¹	1,766	1,666	1,622	1,866	2,381	2,691
EBITDA ¹	39.3	4.396	-32.88	-53.18	-22.49	54.02
EBIT ¹	15.3	-20.14	-62.09	-77.84	-47.91	21.7
Net income ¹	405.2	416.4	608.5	346.4	429.1	597.3
Net Debt ¹	564.7	337.2	159.1	848.9	262.6	112.8
Reference price ²	10.90	11.60	11.70	10.60	8.65	9.00
Nbr of stocks (in thousands)	600,000	600,000	658,699	693,387	727,924	763,325
Announcement Date	01/03/21	28/02/22	28/02/23	29/02/24	21/02/25	25/02/26

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.($)
PRG CORPORATION	-	-	-	-	238M
NESTLÉ S.A.	22.13x	2.98x	14.67x	3.71%	264B
MONDELEZ INTERNATIONAL, INC.	19.78x	2.56x	15.2x	3.15%	82.2B
DANONE	17.61x	1.81x	10.32x	3.57%	47.06B
ARCHER-DANIELS-MIDLAND COMPANY	14.23x	0.51x	9.17x	2.72%	37.07B
THE HERSHEY COMPANY	19.19x	3.04x	12.2x	3.47%	33.28B
AJINOMOTO CO., INC.	35.04x	3.03x	17.67x	1.06%	31.02B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	27.06x	5.75x	18.99x	2.96%	30B
KRAFT HEINZ	-8.58x	1.86x	9.3x	6.59%	28.86B
Average	18.31x	2.69x	13.44x	3.4%	61.58B
Weighted average by Cap.	20.08x	2.75x	13.99x	3.49%