Valuation Getabec

Stocks

End-of-day quote Thailand S.E. 2026-09-15			5-day change	1st Jan Change
0.7600 ^THB	0.00%		-1.30%	+11.76%

Aug. 11	Getabec Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Jul. 17	Getabec Signs 280 Million Baht Contract for Biomass Boiler Factory	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	662.4	902.4	710.4	652.8	710.4	652.8
Change	-	36.23%	-21.28%	-8.11%	8.82%	-8.11%
Enterprise Value (EV) ¹	642.1	871.8	629.4	449.6	471.3	334.5
Change	-	35.77%	-27.8%	-28.57%	4.84%	-29.02%
P/E	19.6x	-15.3x	16x	10.8x	9.14x	8.16x
PBR	0.91x	1.39x	1.01x	0.82x	0.85x	0.76x
PEG	-	0x	-0x	0.3x	0.3x	2.75x
Capitalization / Revenue	0.59x	1.02x	0.64x	0.59x	0.62x	0.61x
EV / Revenue	0.57x	0.99x	0.57x	0.41x	0.41x	0.31x
EV / EBITDA	9.79x	-21x	7.82x	3.53x	3.97x	2.66x
EV / EBIT	16.8x	-12.7x	11.3x	4.25x	4.79x	3.22x
EV / FCF	-14x	11.6x	16.9x	2.83x	41.8x	3.19x
FCF Yield	-7.16%	8.65%	5.93%	35.3%	2.39%	31.4%
Dividend per Share ²	0.02	-	0.02	0.04	0.05	0.06
Rate of return	2.9%	-	2.7%	5.88%	6.76%	8.82%
EPS ²	0.0352	-0.0612	0.0463	0.0629	0.081	0.0834
Distribution rate	56.8%	-	43.2%	63.6%	61.8%	72%
Net sales ¹	1,118	884.2	1,107	1,098	1,150	1,078
EBITDA ¹	65.61	-41.48	80.46	127.3	118.8	125.8
EBIT ¹	38.23	-68.9	55.86	105.7	98.33	104
Net income ¹	33.78	-58.79	44.48	60.36	77.73	80.04
Net Debt ¹	-20.29	-30.61	-81.01	-203.2	-239.1	-318.3
Reference price ²	0.6900	0.9400	0.7400	0.6800	0.7400	0.6800
Nbr of stocks (in thousands)	960,000	960,000	960,000	960,000	960,000	960,000
Announcement Date	2/23/21	2/22/22	2/21/23	2/20/24	2/25/25	2/24/26

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.($)
GETABEC	-	-	-	-	21.95M
TRANE TECHNOLOGIES PLC	28.12x	4.06x	19.87x	0.96%	93.73B
JOHNSON CONTROLS INTERNATIONAL PLC	28.91x	3.61x	19.37x	1.16%	83.45B
CARRIER GLOBAL CORPORATION	28.2x	2.48x	12.06x	1.72%	47.2B
DAIKIN INDUSTRIES,LTD.	20.75x	1.1x	8.03x	1.74%	37.25B
LENNOX INTERNATIONAL INC.	15.43x	2.44x	11.14x	1.41%	12.63B
WATSCO, INC.	25.59x	1.5x	14.66x	4.02%	12.03B
NIBE INDUSTRIER AB	26.9x	2.37x	13.7x	1.12%	9.03B
A. O. SMITH CORPORATION	15.83x	2.11x	10.23x	2.51%	7.8B
BEIJER REF AB	25.47x	1.94x	14.87x	1.25%	6.94B
Average	23.91x	2.40x	13.77x	1.77%	31.01B
Weighted average by Cap.	26.44x	3.03x	16.03x	1.41%