Valuation Sappe

Stocks

End-of-day quote Thailand S.E. Other stock markets 14/07/2026			5-day change	1st Jan Change
32.75 ^THB	-1.50%		+2.34%	+6.50%

06-16	Daol Securities Upgrades Sappe to Buy from Hold; Price Target is THB33	MT
05-28	Yuanta Securities Upgrades Sappe to Buy from Hold, Price Target is THB39.50	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,035	13,642	26,667	20,866	9,319	9,921	-	-
Change	-	69.78%	95.48%	-21.75%	-55.34%	6.46%	-	-
Enterprise Value (EV) ¹	8,035	13,353	26,122	20,105	8,636	9,049	8,891	8,866
Change	-	66.19%	95.62%	-23.03%	-57.05%	4.78%	-1.74%	-0.28%
P/E	19.6x	20.9x	24.8x	16.6x	12.2x	13x	11.5x	10.2x
PBR	2.77x	4.19x	6.99x	4.76x	2.19x	2.12x	1.94x	1.81x
PEG	-	0.4x	0.4x	1x	-0.3x	-54.82x	0.9x	0.8x
Capitalization / Revenue	2.33x	2.99x	4.41x	3.08x	1.77x	1.79x	1.69x	1.59x
EV / Revenue	2.33x	2.92x	4.32x	2.97x	1.64x	1.63x	1.51x	1.42x
EV / EBITDA	10.8x	13.1x	16.9x	11.1x	7.12x	7.33x	6.53x	6.03x
EV / EBIT	14.7x	16.1x	19.1x	12.8x	8.97x	9.37x	7.88x	7.37x
EV / FCF	-	19.1x	29.4x	-249x	25.4x	19.4x	12.7x	10.2x
FCF Yield	-	5.24%	3.4%	-0.4%	3.94%	5.15%	7.88%	9.81%
Dividend per Share ²	1.1	-	-	-	-	1.569	1.738	1.945
Rate of return	4.19%	-	-	-	-	4.79%	5.31%	5.94%
EPS ²	1.34	2.12	3.49	4.07	2.53	2.524	2.855	3.215
Distribution rate	82.1%	-	-	-	-	62.2%	60.9%	60.5%
Net sales ¹	3,444	4,566	6,053	6,775	5,253	5,543	5,874	6,251
EBITDA ¹	743.4	1,018	1,546	1,804	1,213	1,235	1,362	1,470
EBIT ¹	545.5	830.5	1,368	1,567	962.6	965.3	1,128	1,203
Net income ¹	410.8	653.2	1,074	1,253	776.2	776.1	876.6	988.1
Net Debt ¹	-	-288.4	-544.7	-760.7	-683.1	-872.2	-1,030	-1,055
Reference price ²	26.25	44.25	86.50	67.75	30.75	32.75	32.75	32.75
Nbr of stocks (in thousands)	306,087	308,289	308,289	307,987	303,055	302,925	-	-
Announcement Date	24/02/22	28/02/23	27/02/24	24/02/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAPPE	13.17x	1.66x	7.45x	4.72%	301M
HUANLEJIA FOOD GROUP CO.,LTD	137.7x	-	-	-	849M
Average	75.44x	1.66x	7.45x	4.72%	575.25M
Weighted average by Cap.	105.10x	1.66x	7.45x	4.72%