Company Valuation: Sriracha Construction

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,812 4,896 2,804 1,611 1,658 3,083
Change - 28.46% -42.72% -42.54% 2.88% 85.98%
Enterprise Value (EV) 1 3,067 4,303 2,371 883.8 1,535 2,260
Change - 40.28% -44.9% -62.72% 73.74% 47.18%
P/E 26.8x 14.3x 59.2x 13.1x -2.65x 3.21x
PBR 2.32x 2.83x 1.66x 0.92x 1.56x 1.54x
PEG - 0x -0.7x 0x 0x -0x
Capitalization / Revenue 2.3x 1.91x 1.76x 0.72x 0.89x 1.11x
EV / Revenue 1.85x 1.68x 1.49x 0.4x 0.83x 0.81x
EV / EBITDA 14.8x 10.3x 20.5x 4.45x -2.08x 1.71x
EV / EBIT 19.3x 11.7x 27.7x 5.24x -1.99x 1.76x
EV / FCF -81.4x 63.9x -22.2x 3.18x -8.86x 4.07x
FCF Yield -1.23% 1.57% -4.51% 31.5% -11.3% 24.6%
Dividend per Share 2 0.4 0.65 0.2 0.25 - 1
Rate of return 3.25% 4.11% 2.21% 4.81% - 10.1%
EPS 2 0.459 1.102 0.153 0.396 -2.02 3.1
Distribution rate 87.1% 59% 131% 63.1% - 32.3%
Net sales 1 1,656 2,563 1,592 2,223 1,855 2,787
EBITDA 1 206.6 417.8 115.9 198.7 -739.2 1,324
EBIT 1 159 368.1 85.63 168.6 -772.5 1,287
Net income 1 142.2 341.5 47.36 122.8 -625.3 961.1
Net Debt 1 -744 -593 -433.5 -727.6 -122.4 -823.4
Reference price 2 12.30 15.80 9.05 5.20 5.35 9.95
Nbr of stocks (in thousands) 309,879 309,879 309,879 309,879 309,879 309,879
Announcement Date 25/02/21 28/02/22 27/02/23 27/02/24 25/02/25 26/02/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 166M
27.82x2.25x13.76x1.47% 6.12B
6.5x0.23x2.55x6.39% 3.02B
19.6x0.89x9.13x1.96% 1.04B
12.84x1.1x7.76x5.52% 769M
10.25x - - - 708M
Average 15.40x 1.12x 8.30x 3.83% 1.97B
Weighted average by Cap. 19.50x 1.48x 9.81x 3.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SRICHA Stock
  4. Valuation Sriracha Construction