Valuation Demco Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
3.580 ^THB	+0.56%		-.--%	+27.86%

10-12	Demco Completes Capital Increase Following Warrant Exercise	MT
08-17	Demco Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,410	2,775	4,309	1,811	2,373	2,103
Change	-	15.15%	55.26%	-57.97%	31.02%	-11.39%
Enterprise Value (EV) ¹	3,687	4,140	5,892	2,960	3,614	3,185
Change	-	12.3%	42.31%	-49.76%	22.1%	-11.86%
P/E	43.7x	27.5x	-33.7x	-3.29x	-36.9x	164x
PBR	0.52x	0.64x	1.06x	0.5x	0.65x	0.58x
PEG	-	0.3x	0x	-0x	0.4x	-1x
Capitalization / Revenue	1x	1.08x	2.02x	0.84x	0.76x	0.98x
EV / Revenue	1.53x	1.62x	2.76x	1.37x	1.16x	1.49x
EV / EBITDA	200x	-40.7x	-42x	-33.5x	-43.2x	111x
EV / EBIT	-105x	-27.2x	-31x	-21.8x	-30.7x	-285x
EV / FCF	13x	-14.2x	-18.4x	13.8x	-32.9x	-130x
FCF Yield	7.69%	-7.03%	-5.44%	7.25%	-3.04%	-0.77%
Dividend per Share ²	-	0.03	-	-	-	-
Rate of return	-	0.79%	-	-	-	-
EPS ²	0.0756	0.1381	-0.175	-0.753	-0.0856	0.017
Distribution rate	-	21.7%	-	-	-	-
Net sales ¹	2,404	2,560	2,135	2,156	3,108	2,144
EBITDA ¹	18.47	-101.7	-140.4	-88.28	-83.69	28.63
EBIT ¹	-35.27	-152.1	-190.1	-135.8	-117.8	-11.18
Net income ¹	55.2	100.9	-127.8	-549.9	-62.66	12.79
Net Debt ¹	1,276	1,365	1,583	1,149	1,241	1,083
Reference price ²	3.300	3.800	5.900	2.480	3.160	2.800
Nbr of stocks (in thousands)	730,344	730,344	730,344	730,344	750,979	750,979
Announcement Date	2/25/21 A	2/25/22 A	2/27/23 A	2/27/24 A	2/28/25 A	2/28/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GE VERNOVA INC.	27.07x	4.53x	31.69x	0.23%	226B
NEXTERA ENERGY	20.51x	9.22x	16.52x	2.97%	176B
IBERDROLA, S.A.	20.97x	4.46x	12.27x	3.29%	165B
CHINA YANGTZE POWER CO., LTD.	21.86x	12.43x	16.14x	3.43%	109B
SOUTHERN COMPANY	21.45x	5.98x	13.13x	3.24%	108B
ENEL S.P.A.	12.79x	1.87x	6.63x	5.55%	103B
DUKE ENERGY CORPORATION	18.85x	5.69x	11.46x	3.42%	99.33B
CONSTELLATION ENERGY CORPORATION	21.3x	3.16x	13.35x	0.65%	92.96B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.16x	5.16x	12.48x	2.96%	70.9B
Average	20.55x	5.83x	14.85x	2.86%	127.8B
Weighted average by Cap.	21.29x	5.91x	16.71x	2.63%