Valuation Rockworth

Stocks

End-of-day quote Thailand S.E. Other stock markets 29/06/2026			5-day change	1st Jan Change
9.850 ^THB	-1.01%		-2.48%	-2.48%

05-25	Rockworth Public Company Limited Announces Board Changes, Effective June 1, 2026	CI
05-15	Rockworth Public Company Limited Announces Resignation of Surapoch Suwonpanich as Independent Director and Chairman of the Audit Committee, Effective May 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	200	200	161	156	208	202
Change	-	0%	-19.5%	-3.11%	33.33%	-2.88%
Enterprise Value (EV) ¹	239.1	360.4	338	265.6	378.8	304.8
Change	-	50.72%	-6.21%	-21.41%	42.58%	-19.53%
P/E	-6.41x	-3.08x	-13.4x	7.57x	4.55x	3.35x
PBR	0.47x	0.53x	0.44x	0.4x	0.47x	0.42x
PEG	-	-0x	0.2x	-0x	0x	0.1x
Capitalization / Revenue	0.4x	0.52x	0.26x	0.25x	0.28x	0.24x
EV / Revenue	0.48x	0.94x	0.55x	0.42x	0.51x	0.36x
EV / EBITDA	28x	-11.9x	14.4x	4.07x	4.86x	4.38x
EV / EBIT	-12.7x	-6.38x	473x	6.32x	6.91x	6.41x
EV / FCF	1.48x	-7.2x	-12.4x	3.34x	-7.1x	4.38x
FCF Yield	67.7%	-13.9%	-8.09%	29.9%	-14.1%	22.8%
Dividend per Share ²	-	-	-	0.5	1	-
Rate of return	-	-	-	6.41%	9.62%	-
EPS ²	-1.561	-3.243	-0.6017	1.03	2.287	3.011
Distribution rate	-	-	-	48.5%	43.7%	-
Net sales ¹	498.5	381.7	609.3	636.4	743.4	837.8
EBITDA ¹	8.538	-30.17	23.53	65.35	77.92	69.63
EBIT ¹	-18.85	-56.46	0.7141	42.04	54.81	47.52
Net income ¹	-31.22	-64.86	-12.03	20.6	45.74	60.22
Net Debt ¹	39.1	160.4	177	109.6	170.8	102.8
Reference price ²	10.000	10.000	8.050	7.800	10.400	10.100
Nbr of stocks (in thousands)	20,000	20,000	20,000	20,000	20,000	20,000
Announcement Date	25/02/21	23/02/22	27/02/24	27/02/24	24/02/25	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.($)
ROCKWORTH	-	-	-	-	5.92M
BRADY CORPORATION	20.27x	2.45x	12.36x	1.09%	4.24B
HNI CORPORATION	12.63x	-	-	3.73%	2.87B
SOCIÉTÉ BIC	12.7x	1.03x	5.3x	4.11%	2.65B
OKAMURA CORPORATION	9.71x	0.62x	6.41x	4.54%	1.34B
ACCO BRANDS CORPORATION	5.66x	-	-	7.03%	394M
Average	12.19x	1.37x	8.03x	4.1%	1.92B
Weighted average by Cap.	14.88x	1.69x	9.12x	3.05%