Company Valuation: Pro Inside

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027
Market Cap 1 1,771 3,267 -
Change - 84.45% -
Enterprise Value (EV) 1,771 3,267 3,267
Change - 84.45% 0%
P/E 6.43x 10.3x 7.86x
PBR - - -
PEG - 0.7x 0.3x
Capitalization / Revenue - 0.91x 0.76x
EV / Revenue - 0.91x 0.76x
EV / EBITDA - 6.27x 5.1x
EV / EBIT - 7.1x 5.64x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 0.24 0.31
Rate of return - 3.97% 5.12%
EPS 2 0.51 0.59 0.77
Distribution rate - 40.7% 40.3%
Net sales 1 - 3,591 4,319
EBITDA 1 - 521 640
EBIT 1 - 460 579
Net income 1 271.4 320 415
Net Debt - - -
Reference price 2 3.280 6.050 6.050
Nbr of stocks (in thousands) 540,000 540,000 -
Announcement Date 28/02/26 - -
1THB in Million2THB
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.86x3.6x12.56x3.04% 210B
22.46x4.73x11.6x0.74% 193B
-602.19x42.83x175.97x-.--% 124B
-134.17x18.64x102.49x-.--% 120B
14.77x1.61x8.44x3.25% 119B
13.47x2.43x9.22x6.1% 78.1B
19.46x5.19x12.74x2.88% 58.18B
-17.53x7.42x12.62x-.--% 49.43B
22.77x1.89x11.94x1.37% 44.75B
Average -71.01x 9.81x 39.73x 1.93% 110.71B
Weighted average by Cap. -78.25x 10.40x 42.84x 1.88%

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