Valuation After You Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
4.140 ^THB	0.00%		-1.90%	-14.46%

08-14	After You Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	After You 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
Market Cap ¹	8,115	9,298	7,504	8,972	3,948	3,377	-
Change	-	14.57%	-19.3%	19.57%	-56%	-14.46%	-
Enterprise Value (EV) ¹	8,115	9,051	7,262	8,668	3,558	2,870	2,819
Change	-	11.53%	-19.76%	19.36%	-58.96%	-19.34%	-1.78%
P/E	1,990x	78.6x	42.2x	30.3x	19.4x	19.7x	15.1x
PBR	-	-	7.64x	8.1x	3.82x	3.37x	3.34x
PEG	-	0x	0.8x	0.5x	-0.6x	-1.2x	0.5x
Capitalization / Revenue	13.1x	9.92x	6.16x	5.69x	2.44x	2.08x	1.9x
EV / Revenue	13.1x	9.65x	5.97x	5.5x	2.2x	1.77x	1.58x
EV / EBITDA	49.6x	29.4x	18.4x	15.7x	7.75x	6.72x	5.69x
EV / EBIT	1,333x	58.4x	31.6x	23.2x	13.3x	12.6x	12x
EV / FCF	86.9x	44.4x	26.7x	26.4x	12.9x	9.5x	11.7x
FCF Yield	1.15%	2.25%	3.75%	3.79%	7.73%	10.5%	8.55%
Dividend per Share ²	-	-	0.21	0.33	0.21	0.21	0.26
Rate of return	-	-	2.28%	3%	4.34%	5.07%	6.28%
EPS ²	0.005	0.145	0.218	0.363	0.25	0.21	0.275
Distribution rate	-	-	96.3%	90.9%	84%	100%	94.5%
Net sales ¹	619.7	937.7	1,217	1,577	1,616	1,620	1,780
EBITDA ¹	163.7	308.4	393.6	550.4	459.2	427	495.5
EBIT ¹	6.089	155	230	373.6	268.5	228	234
Net income ¹	4.446	118.5	178.2	296.2	204.1	175	222.5
Net Debt ¹	-	-247.1	-241.6	-303.4	-389.7	-507	-558
Reference price ²	9.950	11.400	9.200	11.000	4.840	4.140	4.140
Nbr of stocks (in thousands)	815,624	815,624	815,624	815,624	815,624	815,624	-
Announcement Date	2/21/22 A	2/21/23 A	2/23/24 A	2/24/25 A	2/24/26 A	-	-

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.($)
MCDONALD'S CORPORATION	18.12x	7.22x	13.07x	3.23%	164B
STARBUCKS CORPORATION	41.79x	3.32x	21.55x	2.65%	108B
COMPASS GROUP PLC	21.96x	1.13x	11.07x	2.53%	49.62B
CHIPOTLE MEXICAN GRILL, INC.	28.7x	3.54x	20.05x	-.--%	40.9B
YUM! BRANDS, INC.	14.63x	5.39x	16.04x	2.21%	37.3B
RESTAURANT BRANDS INTERNATIONAL INC.	15.61x	3.69x	11.48x	3.69%	24.33B
DARDEN RESTAURANTS, INC.	17.57x	1.81x	10.91x	3.28%	22.41B
ARAMARK	30.21x	0.94x	12.25x	0.87%	14.39B
YUM CHINA HOLDINGS, INC.	13.86x	0.99x	6.46x	2.9%	13.94B
Average	22.49x	3.11x	13.65x	2.37%	52.79B
Weighted average by Cap.	24.63x	4.43x	15.22x	2.61%