Valuation Ratch Group

Stocks

End-of-day quote Thailand S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
29.75 ^THB	+0.85%		-3.25%	+0.85%

05-14	Ratch Group Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-13	Ratch Group posts qtrly profit to owner of the company 1,228 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	65,250	92,981	68,512	65,250	64,162	64,706	-	-
Change	-	42.5%	-26.32%	-4.76%	-1.67%	0.85%	-	-
Enterprise Value (EV) ¹	119,408	157,615	134,919	149,654	164,148	162,001	140,760	139,163
Change	-	32%	-14.4%	10.92%	9.68%	-1.31%	-13.11%	-1.13%
P/E Ratio	8.4x	13.6x	13.2x	10.6x	10.3x	9.75x	9.3x	9.25x
PBR	0.93x	0.95x	0.7x	0.68x	0.69x	0.65x	0.62x	0.6x
PEG	-	-0.3x	-0.5x	0.6x	7.26x	1.47x	1.92x	16.24x
Capitalization / Revenue	1.75x	1.24x	1.57x	1.97x	2.37x	1.87x	1.97x	1.96x
EV / Revenue	3.2x	2.11x	3.09x	4.52x	6.06x	4.67x	4.29x	4.21x
EV / EBITDA	25.7x	27.7x	19.4x	22.6x	28.4x	16.7x	13.1x	15.6x
EV / EBIT	47.6x	59.3x	46.8x	58x	78.9x	39.5x	25.9x	27.3x
EV / FCF	22.7x	30.7x	17.5x	24.5x	15x	7.44x	6.43x	6.01x
FCF Yield	4.41%	3.25%	5.71%	4.08%	6.65%	13.4%	15.6%	16.6%
Dividend per Share ²	2.5	1.6	1.6	1.6	1.6	1.6	1.623	1.627
Rate of return	5.56%	3.74%	5.08%	5.33%	5.42%	5.38%	5.45%	5.47%
EPS ²	5.36	3.15	2.38	2.82	2.86	3.05	3.198	3.216
Distribution rate	46.6%	50.8%	67.2%	56.7%	55.9%	52.5%	50.8%	50.6%
Net sales ¹	37,327	74,725	43,675	33,133	27,082	34,680	32,838	33,027
EBITDA ¹	4,653	5,697	6,948	6,609	5,789	9,722	10,780	8,918
EBIT ¹	2,508	2,660	2,883	2,581	2,082	4,106	5,445	5,091
Net income ¹	7,772	5,782	5,167	6,127	6,220	6,639	6,974	6,976
Net Debt ¹	54,158	64,634	66,407	84,404	99,985	97,295	76,054	74,457
Reference price ²	45.00	42.75	31.50	30.00	29.50	29.75	29.75	29.75
Nbr of stocks (in thousands)	1,450,000	2,175,000	2,175,000	2,175,000	2,175,000	2,175,000	-	-
Announcement Date	23/02/22	28/02/23	27/02/24	25/02/25	27/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RATCH GROUP	9.67x	4.66x	16.61x	5.42%	1.95B
ADANI POWER LIMITED	30.86x	7.73x	19.52x	-.--%	44.65B
NTPC LTD	16.42x	2.9x	11.04x	2.54%	35.79B
SDIC POWER HOLDINGS CO., LTD	14.71x	4.66x	8.41x	3.69%	16.1B
TALEN ENERGY CORPORATION	15.79x	5.25x	10.84x	0.02%	15.28B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.98x	2.96x	7.92x	5.11%	12.99B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.98x	1.48x	8.85x	4.93%	8.39B
CAPITAL POWER CORPORATION	31.02x	4.46x	10.33x	4.08%	7.68B
HUBEI ENERGY GROUP CO., LTD.	17.67x	-	-	2.52%	4.98B
Average	17.23x	4.26x	11.69x	3.15%	16.42B
Weighted average by Cap.	20.19x	4.89x	13.00x	2.12%