Valuation MBK

Stocks

End-of-day quote Thailand S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
19.20 ^THB	+0.52%		-1.03%	+9.71%

05-14	MBK posts qtrly profit attributable of 1.21 billion baht	RE
05-14	MBK 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	16,668	18,624	24,720	21,818	28,541	27,046
Change	-	11.74%	32.73%	-11.74%	30.81%	-5.24%
Enterprise Value (EV) ¹	43,906	43,967	51,466	54,007	60,539	58,576
Change	-	0.14%	17.06%	4.94%	12.09%	-3.24%
P/E	115x	-22.5x	84.3x	15.6x	11.8x	6.58x
PBR	0.8x	0.91x	1.27x	1.12x	1.36x	1.03x
PEG	-	0x	-1x	0x	0.2x	0.1x
Capitalization / Revenue	1.98x	2.55x	2.81x	1.89x	2.12x	1.86x
EV / Revenue	5.22x	6.03x	5.84x	4.67x	4.49x	4.04x
EV / EBITDA	18.4x	23.8x	18.4x	13x	10.4x	8.66x
EV / EBIT	44.7x	207x	43.5x	20.5x	14.1x	11.2x
EV / FCF	20.7x	88.1x	19.8x	19.5x	18.5x	12.9x
FCF Yield	4.83%	1.13%	5.05%	5.13%	5.41%	7.74%
Dividend per Share ²	-	-	0.8	0.8	0.95	1.1
Rate of return	-	-	4.52%	5.06%	4.63%	6.29%
EPS ²	0.11	-0.595	0.21	1.01	1.74	2.66
Distribution rate	-	-	381%	79.2%	54.6%	41.4%
Net sales ¹	8,408	7,297	8,812	11,553	13,490	14,512
EBITDA ¹	2,385	1,844	2,795	4,159	5,796	6,763
EBIT ¹	983.1	212.5	1,182	2,634	4,304	5,240
Net income ¹	149.2	-804.5	331.9	1,567	2,686	4,280
Net Debt ¹	27,237	25,343	26,746	32,189	31,998	31,530
Reference price ²	12.60	13.40	17.70	15.80	20.50	17.50
Nbr of stocks (in thousands)	1,322,882	1,389,881	1,396,598	1,380,875	1,392,224	1,545,486
Announcement Date	3/1/21 A	2/28/22 A	2/28/23 A	2/29/24 A	2/27/25 A	2/26/26 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.($)
MBK	-	-	-	-	927M
SUN HUNG KAI PROPERTIES LIMITED	14.74x	4.68x	12.71x	3.42%	42.2B
MITSUBISHI ESTATE CO., LTD.	22.51x	4.39x	18.44x	1.13%	30.61B
EMAAR PROPERTIES	6.15x	0.76x	1.55x	8.2%	29.36B
CHINA RESOURCES LAND LIMITED	7.62x	1.38x	6.92x	4.68%	27.43B
MITSUI FUDOSAN CO., LTD.	14.93x	3.12x	15.43x	2.35%	24.88B
ALPHA DHABI HOLDING	15.65x	1x	6.59x	2.38%	21.73B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.49x	6.71x	19.03x	1.22%	20.41B
CK ASSET HOLDINGS LIMITED	9.01x	2.17x	7.45x	4.12%	19.67B
Average	13.26x	3.03x	11.01x	3.44%	24.13B
Weighted average by Cap.	13.43x	3.10x	11.09x	3.53%