Valuation Home Product Center

Equities

HMPRO

TH0661010007

Home Improvement Products & Services Retailers

End-of-day quote Thailand S.E. 2025-02-07 5-day change 1st Jan Change
8.350 THB +1.83% Intraday chart for Home Product Center -4.57% -11.17%

Company Valuation: Home Product Center

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 210,419 180,171 190,692 203,844 153,869 109,813 109,813 -
Change - -14.38% 5.84% 6.9% -24.52% -28.63% 0% -
Enterprise Value (EV) 1 220,947 190,268 204,617 219,757 172,032 126,658 126,828 126,531
Change - -13.89% 7.54% 7.4% -21.72% -26.38% 0.13% -0.23%
P/E ratio 34x 35.1x 35.4x 33x 23.9x 16.6x 15.5x 14.5x
PBR 9.95x 8.35x 8.33x 8.41x 6.02x 4.05x 3.81x 3.6x
PEG - -2.1x 6.9x 2.3x 5.62x 6.99x 2.14x 2.06x
Capitalization / Revenue 3.34x 3.09x 3.15x 3.13x 2.25x 1.55x 1.46x 1.39x
EV / Revenue 3.5x 3.26x 3.38x 3.38x 2.52x 1.79x 1.69x 1.6x
EV / EBITDA 20.2x 19.4x 20x 19.5x 14.4x 10.3x 9.66x 9.09x
EV / EBIT 27.6x 28.7x 29.1x 27.2x 20.2x 14.3x 13.3x 12.3x
EV / FCF 38.7x 30.1x 33x 49.5x 37.8x 22.8x 19.1x 17.8x
FCF Yield 2.58% 3.32% 3.03% 2.02% 2.64% 4.39% 5.24% 5.61%
Dividend per Share 2 0.38 0.3 0.32 0.38 0.4 0.4004 0.4285 0.4647
Rate of return 2.38% 2.19% 2.21% 2.45% 3.42% 4.8% 5.13% 5.57%
EPS 2 0.47 0.39 0.41 0.47 0.49 0.5016 0.5379 0.5758
Distribution rate 80.9% 76.9% 78% 80.9% 81.6% 79.8% 79.7% 80.7%
Net sales 1 63,046 58,347 60,568 65,091 68,283 70,797 75,132 79,244
EBITDA 1 10,951 9,814 10,251 11,244 11,946 12,339 13,134 13,925
EBIT 1 8,009 6,632 7,043 8,088 8,515 8,872 9,548 10,259
Net income 1 6,177 5,155 5,441 6,217 6,442 6,587 7,058 7,578
Net Debt 1 10,528 10,097 13,924 15,913 18,163 16,846 17,015 16,718
Reference price 2 16.000 13.700 14.500 15.500 11.700 8.350 8.350 8.350
Nbr of stocks (in thousands) 13,151,198 13,151,198 13,151,198 13,151,198 13,151,198 13,151,198 13,151,198 -
Announcement Date 2/26/20 2/24/21 2/23/22 2/21/23 2/27/24 - - -
1THB in Million2THB
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
16.65x1.79x10.26x4.8% 3.25B
27.38x2.88x18.09x2.21% 405B
20.92x2.11x14.44x1.8% 142B
11.84x0.51x4.98x5.04% 5.41B
26.74x3.23x13.11x2.31% 3.58B
19.65x1.46x9.04x2.51% 1.44B
19.17x1.78x12.65x2.14% 1.41B
Average 20.33x 1.96x 11.80x percentage-no-prefix 80.29B
Weighted average by Cap. 25.49x 2.65x 16.93x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. HMPRO Stock
  4. Valuation Home Product Center