Valuation Polyplex (Thailand)

Stocks

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
14.50 ^THB	0.00%		0.00%	+72.62%

08-10	Polyplex Public Company Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-30	Polyplex Public Company Limited Approves Final Dividend Payment for the Year Ended 31 March 2026, Payable on 27 August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	20,700	22,230	15,840	8,730	9,270	9,450
Change	-	7.39%	-28.74%	-44.89%	6.19%	1.94%
Enterprise Value (EV) ¹	21,120	23,713	16,502	9,526	10,804	10,494
Change	-	12.28%	-30.41%	-42.27%	13.41%	-2.87%
P/E	6.97x	6.26x	7.56x	29x	8.03x	-53.3x
PBR	1.35x	1.25x	0.83x	0.43x	0.48x	0.49x
PEG	-	0.3x	-0.2x	-0.3x	0x	0x
Capitalization / Revenue	1.36x	1.03x	0.6x	0.42x	0.41x	0.46x
EV / Revenue	1.39x	1.1x	0.63x	0.46x	0.48x	0.51x
EV / EBITDA	5.04x	4.99x	4.81x	4.98x	4.41x	6.87x
EV / EBIT	6.48x	6.3x	7.03x	11.9x	7.66x	27.5x
EV / FCF	8.1x	-19.1x	13.5x	-14.7x	-19.8x	17.8x
FCF Yield	12.3%	-5.24%	7.39%	-6.81%	-5.04%	5.62%
Dividend per Share ²	1	1.31	0.84	0.24	0.4	0.12
Rate of return	4.35%	5.3%	4.77%	2.47%	3.88%	1.14%
EPS ²	3.3	3.944	2.329	0.3341	1.283	-0.1971
Distribution rate	30.3%	33.2%	36.1%	71.8%	31.2%	-60.9%
Net sales ¹	15,171	21,558	26,357	20,881	22,390	20,384
EBITDA ¹	4,189	4,748	3,434	1,913	2,449	1,528
EBIT ¹	3,260	3,763	2,346	803.4	1,410	382
Net income ¹	2,970	3,550	2,096	300.7	1,155	-177.4
Net Debt ¹	419.5	1,483	662.4	796.4	1,534	1,044
Reference price ²	23.00	24.70	17.60	9.70	10.30	10.50
Nbr of stocks (in thousands)	900,000	900,000	900,000	900,000	900,000	900,000
Announcement Date	5/24/21 A	5/23/22 A	5/23/23 A	5/16/24 A	5/27/25 A	5/22/26 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.($)
POLYPLEX (THAILAND)	-	-	-	-	388M
LINDE PLC	28.9x	6.64x	16.98x	1.36%	218B
AIR LIQUIDE	27.29x	4.24x	13.66x	2.12%	122B
THE SHERWIN-WILLIAMS COMPANY	29.59x	3.6x	18.45x	0.97%	79.75B
AIR PRODUCTS & CHEMICALS, INC.	82.4x	6.21x	14.44x	2.59%	62.17B
NAN YA PLASTICS CORPORATION	18.11x	5.84x	29.01x	3.79%	61.47B
SABIC	62.51x	1.28x	8.53x	6.36%	37.07B
WANHUA CHEMICAL GROUP CO., LTD.	10.79x	1.15x	6.26x	3.07%	31.56B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.02x	3.02x	7.09x	4.68%	24.29B
ASIAN PAINTS LIMITED	44.34x	5.63x	30.14x	1.29%	24.14B
Average	34.77x	4.18x	16.06x	2.92%	66.08B
Weighted average by Cap.	33.57x	4.98x	16.56x	2.28%