Valuation Getabec

Stocks

End-of-day quote Thailand S.E. 2026-08-14			5-day change	1st Jan Change
0.7500 ^THB	+1.35%		+5.63%	+10.29%

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	-	-	-	-	21.74M
TRANE TECHNOLOGIES PLC	31.76x	4.56x	22.32x	0.85%	106B
JOHNSON CONTROLS INTERNATIONAL PLC	32.2x	3.99x	21.37x	1.05%	93.07B
CARRIER GLOBAL CORPORATION	30.92x	2.68x	13.02x	1.54%	51.75B
DAIKIN INDUSTRIES,LTD.	21.33x	1.15x	8.32x	1.69%	37.18B
LENNOX INTERNATIONAL INC.	17.79x	2.78x	12.64x	1.22%	14.58B
WATSCO, INC.	25.69x	1.51x	14.6x	3.87%	12.17B
A. O. SMITH CORPORATION	17.15x	2.27x	11.03x	2.32%	8.45B
NIBE INDUSTRIER AB	24.44x	2.13x	12.69x	1.25%	8.12B
AAON, INC.	36.23x	3.32x	21.07x	-	7.24B
Average	26.39x	2.71x	15.23x	1.72%	33.82B
Weighted average by Cap.	29.34x	3.41x	17.86x	1.28%