|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.150 THB | -1.21% |
|
-1.81% | -5.23% |
| 07-30 | KGI Securities Upgrades AP Thailand to Outperform from Neutral; Price Target is THB9.40 | MT |
| 07-17 | AP Public Company Limited Issues Debentures Totaling THB 3,500 Million | CI |
Company Valuation: AP (Thailand)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 30,043 | 36,492 | 35,549 | 25,482 | 27,055 | 25,639 | - | - |
| Change | - | 21.47% | -2.59% | -28.32% | 6.17% | -5.23% | - | - |
| Enterprise Value (EV) 1 | 48,921 | 57,612 | 67,592 | 55,277 | 49,917 | 55,635 | 54,966 | 51,035 |
| Change | - | 17.77% | 17.32% | -18.22% | -9.7% | 11.46% | -1.2% | -7.15% |
| P/E | 6.63x | 6.2x | 5.89x | 5.06x | 6.28x | 5.65x | 5.19x | 4.87x |
| PBR | 0.93x | 0.99x | 0.87x | 0.58x | 0.59x | 0.52x | 0.49x | 0.46x |
| PEG | - | 0.2x | 2.2x | -0.3x | -0.4x | 1.05x | 0.59x | 0.73x |
| Capitalization / Revenue | 0.94x | 0.95x | 0.93x | 0.69x | 0.72x | 0.65x | 0.63x | 0.61x |
| EV / Revenue | 1.54x | 1.49x | 1.78x | 1.49x | 1.34x | 1.41x | 1.35x | 1.22x |
| EV / EBITDA | 10.3x | 9.44x | 10.4x | 9.68x | 9.19x | 10.4x | 9.45x | 7.84x |
| EV / EBIT | 10.5x | 9.92x | 10.9x | 10.2x | 9.6x | 11x | 10.2x | 8.65x |
| EV / FCF | 25.5x | -28.4x | -6.2x | 21.8x | 27.9x | 20.1x | 15.6x | 15.6x |
| FCF Yield | 3.92% | -3.53% | -16.1% | 4.59% | 3.58% | 4.97% | 6.41% | 6.4% |
| Dividend per Share 2 | 0.5 | 0.65 | 0.7 | 0.6 | 0.52 | 0.5423 | 0.6046 | 0.6667 |
| Rate of return | 5.24% | 5.6% | 6.19% | 7.41% | 6.05% | 6.65% | 7.42% | 8.18% |
| EPS 2 | 1.44 | 1.87 | 1.92 | 1.6 | 1.37 | 1.444 | 1.57 | 1.674 |
| Distribution rate | 34.7% | 34.8% | 36.5% | 37.5% | 38% | 37.6% | 38.5% | 39.8% |
| Net sales 1 | 31,794 | 38,539 | 38,045 | 36,988 | 37,345 | 39,321 | 40,857 | 41,957 |
| EBITDA 1 | 4,760 | 6,101 | 6,500 | 5,712 | 5,433 | 5,370 | 5,815 | 6,511 |
| EBIT 1 | 4,668 | 5,810 | 6,210 | 5,437 | 5,197 | 5,063 | 5,414 | 5,898 |
| Net income 1 | 4,543 | 5,877 | 6,054 | 5,020 | 4,317 | 4,548 | 4,959 | 5,292 |
| Net Debt 1 | 18,877 | 21,120 | 32,043 | 29,795 | 22,862 | 29,996 | 29,327 | 25,396 |
| Reference price 2 | 9.550 | 11.600 | 11.300 | 8.100 | 8.600 | 8.150 | 8.150 | 8.150 |
| Nbr of stocks (in thousands) | 3,145,899 | 3,145,899 | 3,145,899 | 3,145,899 | 3,145,899 | 3,145,899 | - | - |
| Announcement Date | 2/22/22 A | 2/21/23 A | 2/20/24 A | 2/27/25 A | 2/27/26 A | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.65x | 1.41x | 10.36x | 6.65% | 778M | |
| 57.25x | - | - | - | 61.52B | |
| 8.44x | 3.54x | 7.14x | -.--% | 22.88B | |
| 8.02x | 16.31x | 19.33x | 6.01% | 20.65B | |
| 4.29x | 0.12x | 0.23x | 8.08% | 14.57B | |
| 8.51x | 16.99x | - | 6.22% | 8.45B | |
| 7.85x | 0.81x | 6.71x | 2.46% | 6B | |
| -1.8x | 1.6x | 114.12x | -.--% | 5.34B | |
| 6.42x | 14.48x | 19.98x | 5.74% | 4.61B | |
| 9.25x | 0.56x | 7.41x | 4.11% | 3.92B | |
| Average | 11.39x | 6.20x | 23.16x | 4.36% | 14.87B | |
| Weighted average by Cap. | 27.72x | 7.41x | 17.08x | 4.09% |
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
- AP Stock
- Valuation AP (Thailand)
Select your edition
All financial news and data tailored to specific country editions
