Valuation Siamraj

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
0.3700 ^THB	0.00%		+8.82%	-2.63%

06-22	Siamraj Public Company Limited Announces Executive Changes	CI
05-14	Siamraj Public Company Limited Announces Board and Committee Changes, Effective May 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	494	940.6	1,008	439.9	392.5	257.1
Change	-	90.41%	7.19%	-56.38%	-10.77%	-34.48%
Enterprise Value (EV) ¹	1,338	1,883	2,338	1,669	1,488	1,272
Change	-	40.73%	24.15%	-28.62%	-10.87%	-14.5%
P/E	-3.81x	-7.25x	-18.1x	-3.73x	-13.9x	-5.13x
PBR	0.5x	1.09x	1.25x	0.64x	0.6x	0.43x
PEG	-	-102.16x	0.3x	-0x	0.2x	-0.1x
Capitalization / Revenue	0.29x	1.01x	0.76x	0.42x	0.45x	0.41x
EV / Revenue	0.77x	2.02x	1.76x	1.59x	1.72x	2.04x
EV / EBITDA	-10.6x	-25x	-135x	127x	23.8x	47.4x
EV / EBIT	-9.39x	-20.2x	-57.7x	-272x	32.6x	124x
EV / FCF	-4.3x	-43.3x	-5.51x	15.4x	12x	10.2x
FCF Yield	-23.3%	-2.31%	-18.2%	6.48%	8.36%	9.83%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1916	-0.1918	-0.0824	-0.1742	-0.0418	-0.0741
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,728	933.9	1,329	1,050	865.7	622.1
EBITDA ¹	-126.1	-75.28	-17.3	13.16	62.48	26.86
EBIT ¹	-142.6	-93.25	-40.53	-6.145	45.69	10.22
Net income ¹	-129.7	-129.8	-55.78	-117.9	-28.29	-50.16
Net Debt ¹	844.2	942.6	1,330	1,229	1,095	1,015
Reference price ²	0.7300	1.3900	1.4900	0.6500	0.5800	0.3800
Nbr of stocks (in thousands)	676,700	676,700	676,700	676,700	676,700	676,700
Announcement Date	19/02/21	24/02/22	23/02/23	22/02/24	20/02/25	24/02/26

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.($)
SIAMRAJ	-	-	-	-	7.56M
CHINA PETROLEUM ENGINEERING CORPORATION	28.08x	-	-	1.48%	2.79B
NEXTDECADE CORPORATION	-2.6x	-	-58.06x	-.--%	1.81B
Average	12.74x		-58.06x	0.74%	1.53B
Weighted average by Cap.	16.00x		-58.06x	0.9%