Valuation MEB Corporation

Stocks

End-of-day quote Thailand S.E. Other stock markets 10/08/2026			5-day change	1st Jan Change
12.90 ^THB	0.00%		-1.53%	-21.82%

05-13	MEB Corporation Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-07	MEB Corporation Public Company Limited Approves Dividend for the Year 2025, Payable on 5 May 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,825	7,725	4,950	3,870	-	-
Change	-	-21.37%	-35.92%	-21.82%	-	-
Enterprise Value (EV)	9,825	6,120	3,410	3,870	3,870	3,870
Change	-	-37.71%	-44.29%	13.51%	0%	0%
P/E	25.4x	17.5x	12.2x	10.2x	9.21x	10.9x
PBR	8.31x	5.43x	3.31x	2.74x	2.19x	-
PEG	1.5x	1.2x	-1.49x	-1.53x	0.8x	-0.7x
Capitalization / Revenue	5.13x	3.56x	2.33x	1.87x	1.76x	1.83x
EV / Revenue	0x	0x	0x	1.87x	1.76x	1.83x
EV / EBITDA	0x	0x	0x	8.01x	7.33x	7.18x
EV / EBIT	0x	0x	0x	7.15x	6.62x	-
EV / FCF	0x	0x	0x	8.2x	7.69x	-
FCF Yield	3.77%	5.64%	8.31%	12.2%	13%	-
Dividend per Share ²	0.65	0.75	-	1.1	1.15	1.1
Rate of return	1.98%	2.91%	-	8.53%	8.91%	8.53%
EPS ²	1.288	1.47	1.35	1.26	1.4	1.18
Distribution rate	50.5%	51%	-	87.3%	82.1%	93.2%
Net sales ¹	1,916	2,169	2,122	2,072	2,202	2,110
EBITDA ¹	490.4	525.2	492.9	483	528	539
EBIT ¹	462.5	520.1	478.2	541	585	-
Net income ¹	386.4	440.1	403.7	377	413.5	353
Net Debt	-	-1,605	-1,540	-	-	-
Reference price ²	32.75	25.75	16.50	12.90	12.90	12.90
Nbr of stocks (in thousands)	300,000	300,000	300,000	300,000	-	-
Announcement Date	2/28/24 A	2/25/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MEB CORPORATION	10.24x	-	-	8.53%	117M
TENCENT HOLDINGS LIMITED	16.16x	4.39x	10.27x	1.28%	551B
NETFLIX, INC.	21.29x	6.3x	18.92x	-.--%	318B
UBER TECHNOLOGIES, INC.	23.93x	2.79x	14.19x	-.--%	159B
AIRBNB, INC.	34.91x	6.94x	19.49x	-.--%	109B
SPOTIFY TECHNOLOGY S.A.	36.2x	4.22x	27.6x	-.--%	105B
PROSUS N.V.	11.59x	8.75x	102.16x	0.58%	103B
DOORDASH, INC.	81.78x	4.83x	23.01x	-.--%	90.93B
SK SQUARE CO., LTD.	3.28x	64.77x	2.34x	0.16%	88.14B
NASPERS LIMITED	9.76x	3.15x	53.19x	0.65%	42.56B
Average	24.91x	11.79x	30.13x	1.12%	156.66B
Weighted average by Cap.	23.25x	8.46x	21.72x	0.51%