Company Valuation: Asia Fiber

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 426.1 501.3 284.8 222.4 161.3 185
Change - 17.65% -43.18% -21.92% -27.46% 14.69%
Enterprise Value (EV) 1 347.4 505.1 279.4 213.4 131.4 38.53
Change - 45.4% -44.69% -23.6% -38.44% -70.68%
P/E 10.4x 16.9x -3.68x 9.96x -14.8x 16.2x
PBR 0.36x 0.41x 0.24x 0.19x 0.14x 0.15x
PEG - -0.6x 0x -0x 0x -0x
Capitalization / Revenue 0.56x 0.49x 0.39x 0.31x 0.25x 0.37x
EV / Revenue 0.46x 0.49x 0.38x 0.3x 0.21x 0.08x
EV / EBITDA 7.13x 11.9x -4.64x 4.77x -145x 1.24x
EV / EBIT 7.51x 16.2x -3.7x 7.41x -7.5x 2.81x
EV / FCF -5.1x -5.81x 6.5x -92.2x 3.5x 0.35x
FCF Yield -19.6% -17.2% 15.4% -1.08% 28.6% 287%
Dividend per Share 2 - 0.14 - - - -
Rate of return - 1.27% - - - -
EPS 2 0.9 0.65 -1.7 0.49 -0.24 0.25
Distribution rate - 21.5% - - - -
Net sales 1 755.1 1,031 735.3 720.7 637.3 504.2
EBITDA 1 48.72 42.52 -60.22 44.79 -0.9086 31.05
EBIT 1 46.27 31.15 -75.61 28.82 -17.51 13.71
Net income 1 40.96 29.67 -77.37 22.27 -10.94 11.23
Net Debt 1 -78.73 3.787 -5.472 -8.976 -29.95 -146.5
Reference price 2 9.350 11.000 6.250 4.880 3.540 4.060
Nbr of stocks (in thousands) 45,574 45,574 45,574 45,574 45,574 45,574
Announcement Date 8/26/21 A 8/26/22 A 8/25/23 A 8/26/24 A 8/25/25 A 8/24/26 A
1THB in Million2THB
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 5.62M
9.17x0.54x5.82x3.9% 4.24B
34.21x4.99x23.32x0.52% 4.18B
37.01x2.16x17.66x - 2.49B
13.48x1.62x6.88x3.45% 1.95B
10.51x - - 5.61% 1.87B
11.96x - - 7.39% 1.7B
12.06x1.47x8.49x1.5% 1.6B
Average 18.34x 2.16x 12.43x 3.73% 2B
Weighted average by Cap. 19.94x 2.36x 13.36x 3.27%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Asia Fiber

Historical PBR trend

Valuation ratios - PBR - Asia Fiber

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Asia Fiber

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Asia Fiber

  1. Stock Market
  2. Stocks
  3. AFC Stock
  4. Valuation Asia Fiber