Valuation After You

Stocks

End-of-day quote Thailand S.E. 15/09/2026			5-day change	1st Jan Change
4.260 ^THB	-0.47%		0.00%	-11.98%

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	3,475	-
Change	-	14.57%	-19.3%	19.57%	-56%	-11.98%	-
Enterprise Value (EV) ¹	8,115	9,051	7,262	8,668	3,558	2,968	2,917
Change	-	11.53%	-19.76%	19.36%	-58.96%	-16.59%	-1.72%
P/E	1,990x	78.6x	42.2x	30.3x	19.4x	20.4x	15.6x
PBR	-	-	7.64x	8.1x	3.82x	3.48x	3.45x
PEG	-	0x	0.8x	0.5x	-0.6x	-1.3x	0.5x
Capitalization / Revenue	13.1x	9.92x	6.16x	5.69x	2.44x	2.14x	1.95x
EV / Revenue	13.1x	9.65x	5.97x	5.5x	2.2x	1.83x	1.64x
EV / EBITDA	49.6x	29.4x	18.4x	15.7x	7.75x	6.95x	5.89x
EV / EBIT	1,333x	58.4x	31.6x	23.2x	13.3x	13x	12.5x
EV / FCF	86.9x	44.4x	26.7x	26.4x	12.9x	9.83x	12.1x
FCF Yield	1.15%	2.25%	3.75%	3.79%	7.73%	10.2%	8.26%
Dividend per Share ²	-	-	0.21	0.33	0.21	0.21	0.26
Rate of return	-	-	2.28%	3%	4.34%	4.91%	6.07%
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	4.280	4.280
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.($)
AFTER YOU	20.38x	1.84x	6.99x	4.91%	105M
MCDONALD'S CORPORATION	20.1x	7.86x	14.2x	2.91%	182B
CHIPOTLE MEXICAN GRILL, INC.	32.86x	4x	22.64x	-.--%	46.86B
YUM! BRANDS, INC.	17.57x	5.7x	17.05x	2.05%	39.93B
RESTAURANT BRANDS INTERNATIONAL INC.	17.82x	4.02x	12.5x	3.27%	27.51B
YUM CHINA HOLDINGS, INC.	14.49x	1.04x	6.81x	2.78%	14.57B
DOMINO'S PIZZA INC.	17x	2.98x	13.9x	2.46%	10.71B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	29.79x	2.47x	-	0.81%	6.97B
AMERICANA RESTAURANTS INTERNATIONAL PLC	19.15x	2.09x	8.5x	4.05%	5.44B
Average	21.02x	3.56x	12.82x	2.58%	37.15B
Weighted average by Cap.	21.24x	6.08x	15.18x	2.39%