Valuation PRG Corporation

Stocks

End-of-day quote Thailand S.E. Other stock markets 11/08/2026			5-day change	1st Jan Change
11.10 ^THB	+1.83%		+3.74%	+23.33%

07-10	PRG Corporation Public Company Limited Approves Joint Investment and Establishment of Fit Health 168 Company Limited	CI
06-19	PRG's 1 Million Newly Issued Shares to Begin Trading on June 22	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,540	6,960	7,707	7,350	6,297	6,870
Change	-	6.42%	10.73%	-4.63%	-14.33%	9.11%
Enterprise Value (EV) ¹	7,105	7,297	7,866	8,199	6,559	6,983
Change	-	2.71%	7.79%	4.23%	-20%	6.46%
P/E	16.1x	16.8x	12.4x	21.2x	14.4x	11.5x
PBR	1.16x	1.13x	0.89x	0.92x	0.58x	0.72x
PEG	-	7.72x	0.3x	-0.5x	0.7x	0.4x
Capitalization / Revenue	3.7x	4.18x	4.75x	3.94x	2.64x	2.55x
EV / Revenue	4.02x	4.38x	4.85x	4.39x	2.75x	2.59x
EV / EBITDA	181x	1,660x	-239x	-154x	-292x	129x
EV / EBIT	465x	-362x	-127x	-105x	-137x	322x
EV / FCF	185x	258x	-63.1x	-112x	-438x	-1,632x
FCF Yield	0.54%	0.39%	-1.58%	-0.89%	-0.23%	-0.06%
Dividend per Share ²	0.65	-	0.3	0.3	0.38	0.76
Rate of return	5.96%	-	2.56%	2.83%	4.39%	8.44%
EPS ²	0.6753	0.69	0.94	0.5	0.6	0.78
Distribution rate	96.3%	-	31.9%	60%	63.3%	97.4%
Net sales ¹	1,766	1,666	1,622	1,866	2,381	2,691
EBITDA ¹	39.3	4.396	-32.88	-53.18	-22.49	54.02
EBIT ¹	15.3	-20.14	-62.09	-77.84	-47.91	21.7
Net income ¹	405.2	416.4	608.5	346.4	429.1	597.3
Net Debt ¹	564.7	337.2	159.1	848.9	262.6	112.8
Reference price ²	10.90	11.60	11.70	10.60	8.65	9.00
Nbr of stocks (in thousands)	600,000	600,000	658,699	693,387	727,924	763,325
Announcement Date	3/1/21 A	2/28/22 A	2/28/23 A	2/29/24 A	2/21/25 A	2/25/26 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.($)
PRG CORPORATION	-	-	-	-	252M
NESTLÉ S.A.	20.94x	2.88x	14.35x	3.89%	256B
MONDELEZ INTERNATIONAL, INC.	19.61x	2.47x	14.71x	3.34%	78.53B
DANONE	18.25x	1.86x	10.56x	3.46%	50.53B
ARCHER-DANIELS-MIDLAND COMPANY	14.91x	0.55x	9.96x	2.57%	38.79B
THE HERSHEY COMPANY	22.13x	3.34x	13.51x	3.16%	36.72B
AJINOMOTO CO., INC.	36.88x	3.11x	18.15x	0.97%	31.67B
NESTLÉ INDIA LIMITED	70.66x	10.84x	44.96x	1.08%	30.81B
KRAFT HEINZ	100.47x	1.89x	9.41x	6.43%	29.56B
Average	37.98x	3.37x	16.95x	3.11%	61.46B
Weighted average by Cap.	28.10x	3.00x	15.35x	3.44%