Valuation Ratch Group Börse Stuttgart

Stocks

Delayed Börse Stuttgart 09:52:51 2026-04-29 am EDT			5-day change	1st Jan Change
0.7950 ^EUR	-.--%		-.--%	+9.66%

Aug. 14	Ratch Group Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Jul. 20	CGS International Upgrades Ratch Group to Add from Hold; Price Target is THB45	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	65,250	92,981	68,512	65,250	64,162	79,931	-	-
Change	-	42.5%	-26.32%	-4.76%	-1.67%	24.58%	-	-
Enterprise Value (EV) ¹	119,408	157,615	134,919	149,654	164,148	177,883	162,196	156,276
Change	-	32%	-14.4%	10.92%	9.68%	8.37%	-8.82%	-3.65%
P/E	8.4x	13.6x	13.2x	10.6x	10.3x	12.5x	11.4x	11x
PBR	0.93x	0.95x	0.7x	0.68x	0.69x	0.82x	0.77x	0.75x
PEG	-	-0.3x	-0.5x	0.6x	7.26x	3.27x	1.25x	3.06x
Capitalization / Revenue	1.75x	1.24x	1.57x	1.97x	2.37x	2.27x	2.36x	1.96x
EV / Revenue	3.2x	2.11x	3.09x	4.52x	6.06x	5.05x	4.78x	3.84x
EV / EBITDA	25.7x	27.7x	19.4x	22.6x	28.4x	18.9x	16.6x	15.7x
EV / EBIT	47.6x	59.3x	46.8x	58x	78.9x	44.6x	36.5x	35x
EV / FCF	22.7x	30.7x	17.5x	24.5x	15x	8.17x	7.41x	6.75x
FCF Yield	4.41%	3.25%	5.71%	4.08%	6.65%	12.2%	13.5%	14.8%
Dividend per Share ²	2.5	1.6	1.6	1.6	1.6	1.606	1.626	1.627
Rate of return	5.56%	3.74%	5.08%	5.33%	5.42%	4.34%	4.4%	4.4%
EPS ²	5.36	3.15	2.38	2.82	2.86	2.969	3.241	3.357
Distribution rate	46.6%	50.8%	67.2%	56.7%	55.9%	54.1%	50.2%	48.5%
Net sales ¹	37,327	74,725	43,675	33,133	27,082	35,253	33,914	40,691
EBITDA ¹	4,653	5,697	6,948	6,609	5,789	9,406	9,762	9,958
EBIT ¹	2,508	2,660	2,883	2,581	2,082	3,988	4,446	4,462
Net income ¹	7,772	5,782	5,167	6,127	6,220	6,466	7,057	7,296
Net Debt ¹	54,158	64,634	66,407	84,404	99,985	97,952	82,265	76,345
Reference price ²	45.00	42.75	31.50	30.00	29.50	37.00	37.00	37.00
Nbr of stocks (in thousands)	1,450,000	2,175,000	2,175,000	2,175,000	2,175,000	2,175,000	-	-
Announcement Date	2/23/22	2/28/23	2/27/24	2/25/25	2/27/26	-	-	-

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.($)
ADANI POWER LIMITED	32.23x	7.24x	19.4x	-.--%	41.42B
NTPC LTD	14.94x	2.88x	10.71x	2.82%	34.46B
SDIC POWER HOLDINGS CO., LTD	14.83x	4.75x	8.59x	3.71%	16.38B
TALEN ENERGY CORPORATION	16.62x	5.14x	10.91x	-.--%	15.07B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.51x	2.87x	7.72x	5.42%	12.04B
GS HOLDINGS CORP.	4.31x	0.64x	3.11x	2.98%	7.87B
CAPITAL POWER CORPORATION	54.46x	4.24x	10.07x	4.24%	7.49B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	9.91x	1.46x	8.11x	4.74%	7.42B
Average	19.35x	3.65x	9.83x	2.99%	17.77B
Weighted average by Cap.	20.75x	4.48x	12.18x	2.21%