Valuation Home Product Center

Equities

End-of-day quote Thailand S.E. Other stock markets 2026-02-10			5-day change	1st Jan Change
6.900 ^THB	+0.73%		+0.73%	+3.76%

Jan. 27	Home Product Center Public Company Limited announces an Equity Buyback for 394,500,000 shares, representing 3% for THB 2,959 million.	CI
Jan. 26	Home Product Center Public Company Limited authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	180,171	190,692	203,844	153,869	123,621	89,500	89,500	-
Change	-	5.84%	6.9%	-24.52%	-19.66%	-27.6%	0%	-
Enterprise Value (EV) ¹	190,268	204,617	219,757	172,032	141,657	106,153	107,143	107,283
Change	-	7.54%	7.4%	-21.72%	-17.66%	-25.06%	0.93%	0.13%
P/E ratio	35.1x	35.4x	33x	23.9x	19.2x	15x	14.2x	13.7x
PBR	8.35x	8.33x	8.41x	6.02x	4.61x	3.3x	3.16x	3.01x
PEG	-	6.9x	2.3x	5.62x	-	-2.4x	2.59x	3.61x
Capitalization / Revenue	3.09x	3.15x	3.13x	2.25x	1.82x	1.3x	1.25x	1.21x
EV / Revenue	3.26x	3.38x	3.38x	2.52x	2.08x	1.54x	1.5x	1.45x
EV / EBITDA	19.4x	20x	19.5x	14.4x	11.6x	8.92x	8.57x	8.21x
EV / EBIT	28.7x	29.1x	27.2x	20.2x	16.3x	13x	12.5x	11.8x
EV / FCF	30.1x	33x	49.5x	37.8x	22.2x	19.5x	16.5x	15.4x
FCF Yield	3.32%	3.03%	2.02%	2.64%	4.51%	5.12%	6.08%	6.49%
Dividend per Share ²	0.3	0.32	0.38	0.4	0.49	0.3936	0.4162	0.4329
Rate of return	2.19%	2.21%	2.45%	3.42%	5.21%	5.7%	6.03%	6.27%
EPS ²	0.39	0.41	0.47	0.49	0.49	0.4594	0.4845	0.5029
Distribution rate	76.9%	78%	80.9%	81.6%	100%	85.7%	85.9%	86.1%
Net sales ¹	58,347	60,568	65,091	68,283	67,952	68,916	71,316	74,152
EBITDA ¹	9,814	10,251	11,244	11,946	12,233	11,906	12,501	13,061
EBIT ¹	6,632	7,043	8,088	8,515	8,691	8,180	8,577	9,063
Net income ¹	5,155	5,441	6,217	6,442	6,504	6,035	6,342	6,698
Net Debt ¹	10,097	13,924	15,913	18,163	18,036	16,653	17,643	17,783
Reference price ²	13.700	14.500	15.500	11.700	9.400	6.900	6.900	6.900
Nbr of stocks (in thousands)	13,151,198	13,151,198	13,151,198	13,151,198	13,151,198	12,970,998	12,970,998	-
Announcement Date	2/24/21	2/23/22	2/21/23	2/27/24	2/25/25	-	-	-

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.($)
HOME PRODUCT CENTER	15.02x	1.54x	8.92x	5.7%	2.86B
THE HOME DEPOT, INC.	27.69x	2.69x	17.76x	2.36%	388B
LOWE'S COMPANIES, INC.	23.67x	2.31x	16.05x	1.66%	160B
KINGFISHER PLC	15.83x	0.61x	5.98x	3.55%	8.11B
MR D.I.Y. GROUP (M)	26.86x	3.3x	13.23x	3.06%	4.4B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	18.81x	-	-	1.83%	2.7B
CLAS OHLSON AB	19.47x	1.76x	10.06x	2.61%	2.4B
HORNBACH HOLDING AG & CO. KGAA	9.65x	0.4x	5.09x	2.92%	1.58B
Average	19.63x	1.80x	11.01x	2.96%	71.21B
Weighted average by Cap.	26.19x	2.54x	16.96x	2.2%