Valuation Thai Wacoal

Stocks

End-of-day quote Thailand S.E. 25/08/2026			5-day change	1st Jan Change
15.80 ^THB	+0.64%		0.00%	-9.20%

08-14	Thai Wacoal Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-13	E-Commerce Digital AI Thai Holding Plc. announced that it expects to receive THB 600 million in funding from Thai Wacoal Public Company Limited and other investors	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,370	4,710	4,200	3,780	3,060	2,088
Change	-	-12.29%	-10.83%	-10%	-19.05%	-31.76%
Enterprise Value (EV) ¹	4,958	4,317	3,604	3,588	2,793	1,421
Change	-	-12.92%	-16.51%	-0.45%	-22.14%	-49.13%
P/E	-17.1x	-32.6x	40.8x	48.2x	126x	-15.5x
PBR	1x	0.88x	0.76x	0.7x	0.57x	0.42x
PEG	-	0.6x	-0x	-2x	-1.8x	0x
Capitalization / Revenue	1.82x	1.45x	1.07x	1.05x	0.87x	0.7x
EV / Revenue	1.68x	1.33x	0.92x	0.99x	0.8x	0.48x
EV / EBITDA	-8.81x	-28.2x	35.2x	75x	-43x	-4.26x
EV / EBIT	-7.63x	-18.6x	100x	-215x	-22.2x	-3.68x
EV / FCF	134x	76.9x	19.3x	-16.1x	100x	13.2x
FCF Yield	0.74%	1.3%	5.19%	-6.19%	1%	7.59%
Dividend per Share ²	0.5	0.5	0.7	0.7	0.6	0.55
Rate of return	1.12%	1.27%	2%	2.22%	2.35%	3.16%
EPS ²	-2.624	-1.204	0.8578	0.654	0.2023	-1.123
Distribution rate	-19.1%	-41.5%	81.6%	107%	297%	-49%
Net sales ¹	2,956	3,244	3,936	3,609	3,507	2,974
EBITDA ¹	-562.8	-153.1	102.4	47.83	-65.02	-333.9
EBIT ¹	-650.2	-231.7	36.02	-16.71	-125.8	-386.1
Net income ¹	-314.9	-144.4	102.9	78.48	24.28	-134.8
Net Debt ¹	-412.4	-393	-595.7	-192	-266.6	-666.9
Reference price ²	44.75	39.25	35.00	31.50	25.50	17.40
Nbr of stocks (in thousands)	120,000	120,000	120,000	120,000	120,000	120,000
Announcement Date	01/03/21	25/02/22	27/02/23	27/02/24	28/02/25	26/02/26

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.($)
THAI WACOAL	-	-	-	-	57.73M
LVMH	20.12x	3.06x	10.13x	2.89%	261B
RALPH LAUREN CORPORATION	19.6x	2.58x	13.05x	1.07%	21.59B
MONCLER S.P.A.	19.93x	3.82x	9.41x	2.91%	15.08B
LULULEMON ATHLETICA INC.	10.59x	1.02x	4.92x	-.--%	13.21B
GILDAN ACTIVEWEAR INC.	19.66x	2.21x	8.7x	1.9%	9.92B
LEVI STRAUSS & CO.	13.91x	1.4x	9.19x	2.79%	8.25B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	10.45x	1.37x	5.96x	7.48%	6.62B
V.F. CORPORATION	12.79x	0.86x	8.21x	2.61%	5.46B
Average	15.88x	2.04x	8.70x	2.7%	37.88B
Weighted average by Cap.	19.24x	2.85x	9.90x	2.71%