|
End-of-day quote
Thailand S.E.
2026-09-23
|
5-day change | 1st Jan Change | ||
| 0.4300 THB | +2.38% |
|
+2.38% | -12.24% |
Company Valuation: FN Factory Outlet
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,180 | 2,100 | 1,910 | 1,670 | 770 | 490 |
| Change | - | 77.97% | -9.05% | -12.57% | -53.89% | -36.36% |
| Enterprise Value (EV) 1 | 1,153 | 2,065 | 1,934 | 1,678 | 859.7 | 581.6 |
| Change | - | 79.18% | -6.36% | -13.23% | -48.77% | -32.34% |
| P/E | -42.6x | -33.5x | -22.2x | -6.93x | -9.03x | -7.61x |
| PBR | 0.82x | 1.53x | 1.49x | 1.6x | 0.8x | 0.55x |
| PEG | - | -0x | -0.6x | -0x | 0.1x | 0.3x |
| Capitalization / Revenue | 1.56x | 3.87x | 3.8x | 3.46x | 1.75x | 0.98x |
| EV / Revenue | 1.52x | 3.81x | 3.85x | 3.47x | 1.95x | 1.16x |
| EV / EBITDA | 24.6x | -361x | -86x | -6.85x | -86.5x | -42.2x |
| EV / EBIT | -41.6x | -30.1x | -23.9x | -5.73x | -16.6x | -10.7x |
| EV / FCF | 8.16x | 35.8x | 180x | 16x | 22.2x | -67.1x |
| FCF Yield | 12.2% | 2.79% | 0.55% | 6.23% | 4.51% | -1.49% |
| Dividend per Share 2 | 0.0037 | 0.0037 | - | - | - | - |
| Rate of return | 0.31% | 0.18% | - | - | - | - |
| EPS 2 | -0.0277 | -0.0627 | -0.0861 | -0.2409 | -0.0853 | -0.0644 |
| Distribution rate | -13.3% | -5.9% | - | - | - | - |
| Net sales 1 | 757.7 | 542.7 | 502.4 | 483 | 441.1 | 500.7 |
| EBITDA 1 | 46.88 | -5.725 | -22.49 | -244.9 | -9.936 | -13.78 |
| EBIT 1 | -27.69 | -68.55 | -80.77 | -292.7 | -51.74 | -54.17 |
| Net income 1 | -27.72 | -62.75 | -86.05 | -240.9 | -85.26 | -64.38 |
| Net Debt 1 | -27.29 | -34.6 | 23.96 | 8.181 | 89.65 | 91.65 |
| Reference price 2 | 1.1800 | 2.1000 | 1.9100 | 1.6700 | 0.7700 | 0.4900 |
| Nbr of stocks (in thousands) | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 |
| Announcement Date | 2/24/21 | 2/25/22 | 2/22/23 | 2/20/24 | 2/21/25 | 2/25/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 12.87M | |
| 16.33x | 1.44x | 9.77x | 3.03% | 17.33B | |
| 68.27x | 6.05x | 32.28x | 0.18% | 15.48B | |
| 15.7x | 1.42x | 10.36x | 5.06% | 10.08B | |
| 13.4x | - | - | 3.84% | 7B | |
| 9.31x | 0.3x | 3.59x | 3.33% | 5.81B | |
| 48.84x | 3.14x | 21.75x | 0.68% | 5.17B | |
| 11.13x | 0.83x | 5x | 3.12% | 4.09B | |
| 20.8x | 2.09x | 10.25x | 2.16% | 4.12B | |
| Average | 25.47x | 2.18x | 13.29x | 2.68% | 7.68B | |
| Weighted average by Cap. | 29.38x | 2.63x | 15.62x | 2.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- FN Stock
- Valuation FN Factory Outlet
Select your edition
All financial news and data tailored to specific country editions
