Valuation Loxley

Stocks

End-of-day quote Thailand S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
1.440 ^THB	+0.70%		-.--%	+12.50%

05-14	Loxley posts qtrly net profit 199 million baht	RE
05-14	Loxley Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,647	5,255	4,847	2,922	3,126	2,899
Change	-	44.1%	-7.76%	-39.72%	6.98%	-7.25%
Enterprise Value (EV) ¹	5,061	6,516	5,376	2,924	3,051	2,548
Change	-	28.77%	-17.51%	-45.6%	4.34%	-16.48%
P/E	54.4x	10.1x	55.4x	8.14x	62.2x	6.17x
PBR	0.72x	0.92x	0.85x	0.48x	0.52x	0.45x
PEG	-	0x	-0.7x	0x	-0.7x	0x
Capitalization / Revenue	0.25x	0.44x	0.38x	0.26x	0.27x	0.25x
EV / Revenue	0.35x	0.55x	0.43x	0.26x	0.27x	0.22x
EV / EBITDA	-22.6x	-19.3x	84.4x	24.6x	-19.6x	9.33x
EV / EBIT	-14.9x	-15.7x	-604x	-95.6x	-13.1x	20.8x
EV / FCF	6.07x	-7.46x	9.37x	-9.27x	52.4x	-89.1x
FCF Yield	16.5%	-13.4%	10.7%	-10.8%	1.91%	-1.12%
Dividend per Share ²	-	0.07	-	0.07	0.03	0.08
Rate of return	-	3.02%	-	5.43%	2.17%	6.25%
EPS ²	0.0296	0.2289	0.0387	0.1586	0.0222	0.2075
Distribution rate	-	30.6%	-	44.1%	135%	38.6%
Net sales ¹	14,474	11,812	12,599	11,192	11,414	11,818
EBITDA ¹	-224.2	-338	63.7	118.8	-155.4	273.1
EBIT ¹	-339	-414.2	-8.904	-30.58	-232	122.5
Net income ¹	67.09	518.4	87.55	359.1	50.23	470
Net Debt ¹	1,414	1,262	528.8	2.577	-74.43	-350.8
Reference price ²	1.610	2.320	2.140	1.290	1.380	1.280
Nbr of stocks (in thousands)	2,264,955	2,264,955	2,264,955	2,264,955	2,264,955	2,264,955
Announcement Date	3/1/21 A	2/28/22 A	2/28/23 A	2/29/24 A	2/27/25 A	2/25/26 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.($)
LOXLEY	-	-	-	-	97M
BERKSHIRE HATHAWAY INC.	24.79x	-	-	-.--%	1,100B
HITACHI, LTD.	25.46x	2.08x	13.32x	1.12%	148B
3M COMPANY	23.69x	3.91x	13.48x	1.81%	90.8B
ILLINOIS TOOL WORKS INC.	24.85x	5.35x	18.29x	2.25%	81.62B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.02x	2.16x	16.03x	0.8%	78.74B
HONEYWELL INTERNATIONAL INC.	35.83x	4.3x	20.14x	2.47%	76.67B
MITSUBISHI ELECTRIC CORPORATION	21.64x	1.66x	12.08x	1.24%	68.27B
DSM-FIRMENICH	44.68x	2.89x	14.96x	2.7%	26.48B
Average	28.87x	3.19x	15.47x	1.55%	185.56B
Weighted average by Cap.	25.73x	3.14x	15.27x	0.55%