Valuation NFC

Stocks

End-of-day quote Thailand S.E. Other stock markets 04/06/2025			5-day change	1st Jan Change
1.230 ^THB	-30.51%		-.--%	-

05-14	NFC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-27	NFC Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,068	4,134	5,657	3,372	1,784	1,338
Change	-	34.75%	36.84%	-40.38%	-47.1%	-25%
Enterprise Value (EV) ¹	4,468	6,036	10,811	8,819	7,317	6,925
Change	-	35.11%	79.1%	-18.42%	-17.04%	-5.35%
P/E	-350x	11.7x	37.6x	18.6x	42.6x	13.9x
PBR	3.31x	3.23x	3.97x	2.39x	1.03x	0.73x
PEG	-	-0x	-0.7x	0.9x	-0.6x	0x
Capitalization / Revenue	4.26x	3.03x	2.06x	1.87x	0.94x	0.62x
EV / Revenue	6.21x	4.42x	3.94x	4.89x	3.88x	3.22x
EV / EBITDA	63.6x	163x	54.1x	18.9x	15.7x	14x
EV / EBIT	-329x	-210x	70.9x	22.6x	20.2x	19.2x
EV / FCF	-10.6x	-6.22x	29x	95.3x	38.8x	32.5x
FCF Yield	-9.43%	-16.1%	3.45%	1.05%	2.57%	3.08%
Dividend per Share ²	-	-	0.18	-	-	-
Rate of return	-	-	3.46%	-	-	-
EPS ²	-0.008055	0.3244	0.1382	0.1664	0.0385	0.0885
Distribution rate	-	-	130%	-	-	-
Net sales ¹	719.3	1,364	2,746	1,803	1,888	2,152
EBITDA ¹	70.3	37.05	199.9	465.5	467.3	496
EBIT ¹	-13.58	-28.7	152.5	390.1	361.4	360.2
Net income ¹	-8.763	352.9	150.4	181	41.87	96.3
Net Debt ¹	1,400	1,902	5,154	5,447	5,533	5,587
Reference price ²	2.820	3.800	5.200	3.100	1.640	1.230
Nbr of stocks (in thousands)	1,087,833	1,087,833	1,087,833	1,087,833	1,087,833	1,087,833
Announcement Date	2/23/21 A	2/24/22 A	2/23/23 A	2/28/24 A	2/26/25 A	2/27/26 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.($)
NFC	-	-	-	-	39.85M
SHIN-ETSU CHEMICAL CO., LTD.	18.58x	3.32x	9.31x	2.16%	64.58B
BASF SE	18.86x	0.92x	7.77x	4.5%	49.84B
PIDILITE INDUSTRIES LIMITED	61.95x	9.54x	42.51x	0.92%	17.32B
ASAHI KASEI CORPORATION	15.12x	0.97x	7.11x	2.46%	15.04B
BRENNTAG SE	17.33x	0.74x	8.31x	2.98%	10.14B
MITSUBISHI CHEMICAL GROUP CORPORATION	13.7x	0.76x	5.25x	2.77%	9.58B
SYENSQO SA/NV	30.68x	1.57x	8.4x	2.26%	8.29B
SRF LIMITED	32.9x	4.49x	19.21x	0.35%	8.18B
SASOL LIMITED	5.55x	0.71x	3.34x	-.--%	7.46B
Average	23.85x	2.56x	12.36x	2.04%	19.05B
Weighted average by Cap.	22.65x	2.68x	11.65x	2.6%