Valuation Business Alignment Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 18/08/2026			5-day change	1st Jan Change
6.000 ^THB	0.00%		-0.83%	+50.75%

08-10	Business Alignment Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-25	Business Alignment signs medical equipment contract	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,496	3,680	2,607	2,091	2,055	2,391
Change	-	145.99%	-29.15%	-19.82%	-1.72%	16.37%
Enterprise Value (EV) ¹	1,705	3,631	2,565	1,540	1,799	2,587
Change	-	112.96%	-29.36%	-39.95%	16.79%	43.85%
P/E	33.7x	8.8x	19.7x	10.5x	9.24x	7.8x
PBR	2.81x	4.64x	3.46x	2.51x	2.34x	2.46x
PEG	-	0x	-0.3x	0.2x	0.8x	0.2x
Capitalization / Revenue	1.96x	1.26x	2.12x	1.23x	1.2x	1.18x
EV / Revenue	2.23x	1.24x	2.09x	0.91x	1.05x	1.28x
EV / EBITDA	16.2x	6.46x	13.1x	5.53x	5.89x	6.3x
EV / EBIT	19.7x	6.68x	14.6x	5.93x	6.26x	6.57x
EV / FCF	8.91x	15.5x	13.1x	2.81x	-74.9x	-6.91x
FCF Yield	11.2%	6.47%	7.6%	35.6%	-1.33%	-14.5%
Dividend per Share ²	0.1	0.4519	0.2	0.3	0.35	0.5
Rate of return	4.01%	7.37%	4.61%	8.62%	10.2%	12.6%
EPS ²	0.074	0.6973	0.22	0.33	0.37	0.51
Distribution rate	135%	64.8%	90.9%	90.9%	94.6%	98%
Net sales ¹	765.1	2,927	1,230	1,695	1,717	2,026
EBITDA ¹	105.3	562.2	196.4	278.3	305.5	411
EBIT ¹	86.51	543.5	175.5	259.8	287.5	393.5
Net income ¹	44.4	420.3	133.4	201.2	224.2	305.6
Net Debt ¹	208.9	-49.34	-42.65	-550.5	-256	196.3
Reference price ²	2.493	6.133	4.340	3.480	3.420	3.980
Nbr of stocks (in thousands)	600,000	600,000	600,735	600,735	600,735	600,735
Announcement Date	2/24/21 A	2/23/22 A	2/22/23 A	2/19/24 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.($)
HENRY SCHEIN, INC.	22.38x	0.94x	11.01x	-.--%	9.94B
SHIP HEALTHCARE HOLDINGS, INC.	13.13x	0.22x	4.9x	2.77%	1.35B
AS ONE CORPORATION	17.79x	1.27x	9.8x	2.85%	1.05B
Average	17.76x	0.81x	8.57x	1.87%	4.12B
Weighted average by Cap.	20.98x	0.89x	10.24x	0.55%