Valuation Ratch Group Börse Stuttgart

Stocks

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

Jul. 03	Tisco Securities Upgrades Ratch Group to Buy from Hold; Price Target is THB37	MT
May. 14	Ratch Group Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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	77,212	-	-
Change	-	42.5%	-26.32%	-4.76%	-1.67%	20.34%	-	-
Enterprise Value (EV) ¹	119,408	157,615	134,919	149,654	164,148	175,164	159,477	153,557
Change	-	32%	-14.4%	10.92%	9.68%	6.71%	-8.96%	-3.71%
P/E	8.4x	13.6x	13.2x	10.6x	10.3x	11.8x	11.3x	11.3x
PBR	0.93x	0.95x	0.7x	0.68x	0.69x	0.78x	0.74x	0.72x
PEG	-	-0.3x	-0.5x	0.6x	7.26x	2.19x	2.66x	144.91x
Capitalization / Revenue	1.75x	1.24x	1.57x	1.97x	2.37x	2.3x	2.48x	1.75x
EV / Revenue	3.2x	2.11x	3.09x	4.52x	6.06x	5.22x	5.12x	3.47x
EV / EBITDA	25.7x	27.7x	19.4x	22.6x	28.4x	19.1x	15.7x	17.6x
EV / EBIT	47.6x	59.3x	46.8x	58x	78.9x	47.4x	34.2x	32.1x
EV / FCF	22.7x	30.7x	17.5x	24.5x	15x	8.04x	7.28x	6.64x
FCF Yield	4.41%	3.25%	5.71%	4.08%	6.65%	12.4%	13.7%	15.1%
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%	4.52%	4.58%	4.58%
EPS ²	5.36	3.15	2.38	2.82	2.86	3.014	3.142	3.144
Distribution rate	46.6%	50.8%	67.2%	56.7%	55.9%	53.3%	51.8%	51.7%
Net sales ¹	37,327	74,725	43,675	33,133	27,082	33,545	31,157	44,233
EBITDA ¹	4,653	5,697	6,948	6,609	5,789	9,185	10,190	8,710
EBIT ¹	2,508	2,660	2,883	2,581	2,082	3,693	4,669	4,779
Net income ¹	7,772	5,782	5,167	6,127	6,220	6,560	6,852	6,822
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	35.50	35.50	35.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADANI POWER LIMITED	30.96x	7.61x	19.72x	-.--%	43.6B
NTPC LTD	16.28x	2.88x	10.98x	2.56%	35.31B
TALEN ENERGY CORPORATION	16.66x	5.63x	11.69x	0.02%	17.62B
SDIC POWER HOLDINGS CO., LTD	14.59x	4.65x	8.36x	3.74%	15.84B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.18x	2.83x	7.61x	5.68%	11.51B
CAPITAL POWER CORPORATION	33.78x	4.62x	10.89x	3.74%	8.21B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	9.66x	1.42x	8.5x	5.61%	7.33B
GS HOLDINGS CORP.	5.03x	0.59x	3.6x	4.5%	4.9B
Average	16.77x	3.78x	10.17x	3.23%	18.04B
Weighted average by Cap.	20.13x	4.78x	12.77x	2.14%