Valuation Mud & Hound

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
0.8200 ^THB	-1.20%		-8.89%	+13.89%

08-16	Mud & Hound Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-27	Mud and Hound Public Company Limited Announces Committee Changes, Effective July 23, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,149	2,191	2,718	2,170	1,412	758.4
Change	-	1.97%	24.04%	-20.16%	-34.95%	-46.27%
Enterprise Value (EV) ¹	3,876	4,045	4,926	4,422	3,654	2,902
Change	-	4.37%	21.77%	-10.23%	-17.37%	-20.56%
P/E	-5.44x	-21.6x	113x	-180x	-4.61x	-1.13x
PBR	0.95x	1.02x	1.24x	1x	0.75x	0.62x
PEG	-	0.3x	-1x	1x	-0x	-0x
Capitalization / Revenue	0.93x	0.95x	0.86x	0.61x	0.46x	0.31x
EV / Revenue	1.67x	1.75x	1.55x	1.24x	1.19x	1.2x
EV / EBITDA	579x	33.5x	21.3x	17.6x	-169x	-5.64x
EV / EBIT	-26.2x	-235x	55.1x	39.7x	-22.4x	-4.52x
EV / FCF	15.5x	21.4x	54.3x	14.7x	24.7x	228x
FCF Yield	6.46%	4.66%	1.84%	6.81%	4.05%	0.44%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.3751	-0.0961	0.0229	-0.0115	-0.2907	-0.6381
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,316	2,316	3,168	3,552	3,078	2,416
EBITDA ¹	6.695	120.9	231.6	251.7	-21.65	-514.9
EBIT ¹	-148.2	-17.23	89.4	111.3	-163.2	-642.3
Net income ¹	-395.1	-101.1	24.11	-12.08	-306.3	-672.2
Net Debt ¹	1,727	1,854	2,208	2,252	2,242	2,144
Reference price ²	2.0400	2.0800	2.5800	2.0600	1.3400	0.7200
Nbr of stocks (in thousands)	1,053,288	1,053,387	1,053,387	1,053,387	1,053,387	1,053,387
Announcement Date	3/1/21 A	2/25/22 A	2/27/23 A	2/28/24 A	2/28/25 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.($)
MUD & HOUND	-	-	-	-	26.45M
STARBUCKS CORPORATION	46.84x	3.71x	24.15x	2.35%	122B
COMPASS GROUP PLC	23.37x	1.19x	11.66x	2.39%	52.59B
DARDEN RESTAURANTS, INC.	19.68x	1.99x	12.01x	2.93%	25.16B
ZENSHO HOLDINGS CO., LTD.	33.43x	1.38x	11.8x	0.73%	11.3B
MIXUE GROUP	11.99x	1.71x	7.68x	0.86%	11.26B
SODEXO	31.85x	0.48x	8.97x	2.94%	9.58B
CAVA GROUP, INC.	134.86x	5.51x	43.47x	-.--%	8.6B
HAIDILAO INTERNATIONAL HOLDING LTD.	12.24x	1.06x	6.09x	7.09%	8.16B
FOOD & LIFE COMPANIES LTD.	38.57x	2.74x	15.12x	0.37%	7.93B
Average	39.20x	2.20x	15.66x	2.18%	25.67B
Weighted average by Cap.	38.28x	2.66x	18.36x	2.31%