Valuation Mega Lifesciences

Stocks

End-of-day quote Thailand S.E. 01/10/2026			5-day change	1st Jan Change
34.00 ^THB	+0.74%		-1.45%	+1.49%

08-24	Mega Lifesciences Public Company Limited, Q2 2026 Earnings Call, Aug 14, 2026
08-13	Mega Lifesciences Public Company Limited Announces Declaration of Interim Dividend for Period from 01 January 2026 to 30 June 2026, Payable on 11 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,029	40,760	35,093	28,990	29,208	29,644	-	-
Change	-	-7.43%	-13.9%	-17.39%	0.75%	1.49%	-	-
Enterprise Value (EV) ¹	41,666	38,309	32,456	25,464	25,051	25,027	24,924	24,590
Change	-	-8.06%	-15.28%	-21.54%	-1.62%	-0.1%	-0.41%	-1.34%
P/E	22.6x	18.2x	17.6x	14.4x	15.3x	12.5x	11.9x	11.2x
PBR	5.5x	4.64x	3.77x	2.94x	2.86x	2.78x	2.67x	2.57x
PEG	-	1.2x	-1.6x	16.49x	-2.95x	0.5x	2.28x	1.69x
Capitalization / Revenue	3.08x	2.6x	2.24x	1.89x	2.06x	2.07x	1.89x	1.8x
EV / Revenue	2.91x	2.44x	2.07x	1.66x	1.77x	1.74x	1.59x	1.49x
EV / EBITDA	17.2x	13x	10.2x	6.78x	8.73x	7.94x	7.06x	6.55x
EV / EBIT	18.1x	14.3x	11.2x	7.56x	9.69x	9.11x	7.84x	7.27x
EV / FCF	16.2x	22.6x	19.6x	11.8x	11.9x	12.1x	11.4x	10.9x
FCF Yield	6.18%	4.42%	5.09%	8.46%	8.41%	8.24%	8.76%	9.17%
Dividend per Share ²	1.06	1.61	1.65	1.6	1.6	1.76	1.897	2.021
Rate of return	2.1%	3.44%	4.1%	4.81%	4.78%	5.18%	5.58%	5.95%
EPS ²	2.23	2.57	2.29	2.31	2.19	2.71	2.851	3.04
Distribution rate	47.5%	62.6%	72.1%	69.3%	73.1%	64.9%	66.5%	66.5%
Net sales ¹	14,301	15,686	15,681	15,344	14,147	14,347	15,664	16,457
EBITDA ¹	2,426	2,953	3,190	3,756	2,868	3,150	3,529	3,756
EBIT ¹	2,305	2,681	2,904	3,370	2,585	2,748	3,180	3,383
Net income ¹	1,947	2,242	1,993	2,012	1,912	2,231	2,485	2,652
Net Debt ¹	-2,363	-2,451	-2,636	-3,525	-4,156	-4,617	-4,720	-5,053
Reference price ²	50.50	46.75	40.25	33.25	33.50	34.00	34.00	34.00
Nbr of stocks (in thousands)	871,870	871,870	871,870	871,870	871,870	871,870	-	-
Announcement Date	2/23/22 A	2/25/23 A	2/22/24 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MEGA LIFESCIENCES	12.45x	1.73x	7.88x	5.21%	876M
ELI LILLY AND COMPANY	32.9x	11.93x	24.23x	0.6%	1,031B
JOHNSON & JOHNSON	29.45x	6.54x	18.31x	2.02%	638B
ABBVIE INC.	33.1x	7.75x	16.02x	2.65%	462B
MERCK & CO., INC.	105.72x	5.91x	25.05x	2.35%	359B
ROCHE HOLDING AG	19x	4.63x	11.48x	2.87%	335B
NOVARTIS AG	20.37x	5.28x	13.08x	3.03%	273B
ASTRAZENECA PLC	20.79x	4.31x	12.28x	2.05%	253B
AMGEN INC.	26.62x	6.92x	12.32x	2.39%	228B
GILEAD SCIENCES, INC.	-45.08x	6.57x	25.65x	2.21%	185B
Average	25.53x	6.16x	16.63x	2.54%	376.47B
Weighted average by Cap.	32.10x	7.72x	18.90x	1.92%