|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30.00 THB | +0.84% |
|
-1.64% | +1.69% |
| May. 14 | Ratch Group Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| May. 13 | Ratch Group posts qtrly profit to owner of the company 1,228 million baht | RE |
Company Valuation: Ratch Group
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 | 65,250 | - | - |
| Change | - | 42.5% | -26.32% | -4.76% | -1.67% | 1.69% | - | - |
| Enterprise Value (EV) 1 | 119,408 | 157,615 | 134,919 | 149,654 | 164,148 | 162,545 | 141,303 | 139,707 |
| Change | - | 32% | -14.4% | 10.92% | 9.68% | -0.98% | -13.07% | -1.13% |
| P/E Ratio | 8.4x | 13.6x | 13.2x | 10.6x | 10.3x | 9.84x | 9.38x | 9.33x |
| PBR | 0.93x | 0.95x | 0.7x | 0.68x | 0.69x | 0.66x | 0.62x | 0.61x |
| PEG | - | -0.3x | -0.5x | 0.6x | 7.26x | 1.48x | 1.94x | 16.38x |
| Capitalization / Revenue | 1.75x | 1.24x | 1.57x | 1.97x | 2.37x | 1.88x | 1.99x | 1.98x |
| EV / Revenue | 3.2x | 2.11x | 3.09x | 4.52x | 6.06x | 4.69x | 4.3x | 4.23x |
| EV / EBITDA | 25.7x | 27.7x | 19.4x | 22.6x | 28.4x | 16.7x | 13.1x | 15.7x |
| EV / EBIT | 47.6x | 59.3x | 46.8x | 58x | 78.9x | 39.6x | 26x | 27.4x |
| EV / FCF | 22.7x | 30.7x | 17.5x | 24.5x | 15x | 7.47x | 6.45x | 6.04x |
| FCF Yield | 4.41% | 3.25% | 5.71% | 4.08% | 6.65% | 13.4% | 15.5% | 16.6% |
| Dividend per Share 2 | 2.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.623 | 1.627 |
| Rate of return | 5.56% | 3.74% | 5.08% | 5.33% | 5.42% | 5.33% | 5.41% | 5.42% |
| EPS 2 | 5.36 | 3.15 | 2.38 | 2.82 | 2.86 | 3.05 | 3.198 | 3.216 |
| Distribution rate | 46.6% | 50.8% | 67.2% | 56.7% | 55.9% | 52.5% | 50.8% | 50.6% |
| Net sales 1 | 37,327 | 74,725 | 43,675 | 33,133 | 27,082 | 34,680 | 32,838 | 33,027 |
| EBITDA 1 | 4,653 | 5,697 | 6,948 | 6,609 | 5,789 | 9,722 | 10,780 | 8,918 |
| EBIT 1 | 2,508 | 2,660 | 2,883 | 2,581 | 2,082 | 4,106 | 5,445 | 5,091 |
| Net income 1 | 7,772 | 5,782 | 5,167 | 6,127 | 6,220 | 6,639 | 6,974 | 6,976 |
| Net Debt 1 | 54,158 | 64,634 | 66,407 | 84,404 | 99,985 | 97,295 | 76,054 | 74,457 |
| Reference price 2 | 45.00 | 42.75 | 31.50 | 30.00 | 29.50 | 30.00 | 30.00 | 30.00 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.75x | 4.67x | 16.66x | 5.38% | 1.96B | |
| 31.19x | 7.52x | 19.17x | -.--% | 43.4B | |
| 16.43x | 2.9x | 11.05x | 2.54% | 35.63B | |
| 14.86x | 4.68x | 8.44x | 3.65% | 16.27B | |
| 16.18x | 5.34x | 11.02x | 0.02% | 15.65B | |
| 7.85x | 2.95x | 7.88x | 5.2% | 12.78B | |
| 10.98x | 1.48x | 8.85x | 4.93% | 8.39B | |
| 32.69x | 4.61x | 10.67x | 3.87% | 8.05B | |
| 18.33x | - | - | 2.42% | 5.17B | |
| Average | 17.59x | 4.27x | 11.72x | 3.11% | 16.37B | |
| Weighted average by Cap. | 20.39x | 4.83x | 12.87x | 2.12% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RATCH Stock
- Valuation Ratch Group
Select your edition
All financial news and data tailored to specific country editions
