Valuation Srisawad Corporation

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
22.70 ^THB	-0.87%		+1.79%	-10.98%

09-22	Srisawad Corporation Public Company Limited Announces Interim Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on October 21, 2026	CI
08-12	Srisawad Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	84,792	66,941	55,613	63,062	42,368	37,716	-	-
Change	-	-21.05%	-16.92%	13.39%	-32.81%	-10.98%	-	-
Enterprise Value (EV) ¹	101,076	100,585	127,634	125,639	100,202	99,449	103,060	107,605
Change	-	-0.49%	26.89%	-1.56%	-20.25%	-0.75%	3.63%	4.41%
P/E	18x	15x	11.1x	12.5x	8.44x	6.79x	6.17x	5.79x
PBR	3.43x	2.61x	1.97x	1.9x	1.13x	0.89x	0.8x	0.73x
PEG	-	-2.87x	1x	13.38x	-15.66x	0.6x	0.62x	0.87x
Capitalization / Revenue	8.98x	5.96x	3.34x	3.53x	2.58x	2.2x	2.03x	1.91x
EV / Revenue	10.7x	8.96x	7.67x	7.03x	6.1x	5.8x	5.55x	5.46x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	16.9x	17.4x	15.3x	14.7x	11.7x	10.4x	10.2x	9.78x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.488	1.488	1.488	0.14	0.7	0.7891	0.9341	1.049
Rate of return	2.91%	3.69%	4.44%	0.37%	2.75%	3.48%	4.12%	4.62%
EPS ²	2.843	2.694	3.008	3.036	3.02	3.344	3.677	3.921
Distribution rate	52.3%	55.2%	49.5%	4.61%	23.2%	23.6%	25.4%	26.8%
Net sales ¹	9,440	11,229	16,648	17,865	16,429	17,140	18,565	19,706
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	5,964	5,787	8,367	8,544	8,595	9,576	10,147	11,003
Net income ¹	4,722	4,476	5,001	5,052	5,021	5,541	6,018	6,510
Net Debt ¹	16,284	33,644	72,021	62,577	57,834	61,733	65,344	69,889
Reference price ²	51.03	40.29	33.47	37.95	25.50	22.70	22.70	22.70
Nbr of stocks (in thousands)	1,661,514	1,661,514	1,661,514	1,661,511	1,661,507	1,661,507	-	-
Announcement Date	28/02/22	27/02/23	28/02/24	26/02/25	28/02/26	-	-	-

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.($)
SRISAWAD CORPORATION	6.79x	5.8x	-	3.48%	1.12B
AMERICAN EXPRESS COMPANY	18.43x	-	-	1.17%	220B
CAPITAL ONE FINANCIAL CORPORATION	11.68x	2.43x	-	1.57%	122B
BAJAJ FINANCE LIMITED	22.69x	15.98x	-	0.76%	61.84B
ROCKET COMPANIES, INC.	38.83x	4.99x	18.07x	-.--%	33.24B
BAJAJ FINSERV LTD.	21.9x	4.9x	24.27x	0.09%	28.32B
SYNCHRONY FINANCIAL	7.85x	1.79x	3.31x	1.7%	23.38B
SHRIRAM FINANCE LIMITED	15.05x	11.03x	20.7x	1.32%	22.36B
SOFI TECHNOLOGIES, INC.	24.97x	3.24x	9.75x	-.--%	19.08B
Average	18.69x	6.27x	15.22x	1.12%	59.03B
Weighted average by Cap.	18.44x	6.25x	15.94x	1.08%