|
End-of-day quote
Thailand S.E.
26/10/2026
|
5-day change | 1st Jan Change | ||
| 39.25 THB | +1.29% |
|
+4.67% | +33.05% |
| 10-22 | Ratch Group Forms New Unit to Expand Renewable Energy Investments | MT |
| 10-05 | Ratch Group Forms Four Renewable Energy Units | MT |
Company Valuation: Ratch Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 65,250 | 92,981 | 68,512 | 65,250 | 64,162 | 85,369 | - | - |
| Change | - | 42.5% | -26.32% | -4.76% | -1.67% | 33.05% | - | - |
| Enterprise Value (EV) 1 | 119,408 | 157,615 | 134,919 | 149,654 | 164,148 | 183,596 | 172,490 | 161,714 |
| Change | - | 32% | -14.4% | 10.92% | 9.68% | 11.85% | -6.05% | -6.25% |
| P/E | 8.4x | 13.6x | 13.2x | 10.6x | 10.3x | 13.2x | 12.1x | 11.7x |
| PBR | 0.93x | 0.95x | 0.7x | 0.68x | 0.69x | 0.85x | 0.82x | 0.8x |
| PEG | - | -0.3x | -0.5x | 0.6x | 7.26x | 3.64x | 1.3x | 3.27x |
| Capitalization / Revenue | 1.75x | 1.24x | 1.57x | 1.97x | 2.37x | 2.42x | 2.52x | 2.1x |
| EV / Revenue | 3.2x | 2.11x | 3.09x | 4.52x | 6.06x | 5.21x | 5.09x | 3.97x |
| EV / EBITDA | 25.7x | 27.7x | 19.4x | 22.6x | 28.4x | 19.5x | 17.7x | 16.2x |
| EV / EBIT | 47.6x | 59.3x | 46.8x | 58x | 78.9x | 46x | 38.8x | 36.2x |
| EV / FCF | 22.7x | 30.7x | 17.5x | 24.5x | 15x | 9.47x | 9.1x | 6.99x |
| FCF Yield | 4.41% | 3.25% | 5.71% | 4.08% | 6.65% | 10.6% | 11% | 14.3% |
| Dividend per Share 2 | 2.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.594 | 1.614 | 1.627 |
| Rate of return | 5.56% | 3.74% | 5.08% | 5.33% | 5.42% | 4.06% | 4.11% | 4.14% |
| EPS 2 | 5.36 | 3.15 | 2.38 | 2.82 | 2.86 | 2.964 | 3.24 | 3.356 |
| Distribution rate | 46.6% | 50.8% | 67.2% | 56.7% | 55.9% | 53.8% | 49.8% | 48.5% |
| Net sales 1 | 37,327 | 74,725 | 43,675 | 33,133 | 27,082 | 35,253 | 33,914 | 40,691 |
| EBITDA 1 | 4,653 | 5,697 | 6,948 | 6,609 | 5,789 | 9,406 | 9,762 | 9,958 |
| EBIT 1 | 2,508 | 2,660 | 2,883 | 2,581 | 2,082 | 3,988 | 4,446 | 4,462 |
| Net income 1 | 7,772 | 5,782 | 5,167 | 6,127 | 6,220 | 6,466 | 7,057 | 7,296 |
| Net Debt 1 | 54,158 | 64,634 | 66,407 | 84,404 | 99,985 | 98,228 | 87,122 | 76,345 |
| Reference price 2 | 45.00 | 42.75 | 31.50 | 30.00 | 29.50 | 39.25 | 39.25 | 39.25 |
| Nbr of stocks (in thousands) | 1,450,000 | 2,175,000 | 2,175,000 | 2,175,000 | 2,175,000 | 2,175,000 | - | - |
| Announcement Date | 2/23/22 A | 2/28/23 A | 2/27/24 A | 2/25/25 A | 2/27/26 A | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.24x | 5.21x | 19.52x | 4.06% | 2.53B | |
| 27.75x | 6.34x | 17.46x | -.--% | 37.81B | |
| 13.52x | 6.41x | 13.4x | 3.3% | 31.59B | |
| 13.05x | 2.63x | 9.79x | 3.19% | 30.58B | |
| 22.13x | 10.93x | 15.75x | 2.05% | 28.84B | |
| 23.34x | 7.75x | 12.74x | 1.8% | 28.43B | |
| 74.64x | 18.6x | 21.72x | -.--% | 21.64B | |
| 16.8x | 4.95x | 9.8x | 3.3% | 19.05B | |
| Average | 25.56x | 7.85x | 15.02x | 2.21% | 25.06B | |
| Weighted average by Cap. | 25.67x | 7.82x | 14.49x | 1.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RATCH Stock
- Valuation Ratch Group
Select your edition
All financial news and data tailored to specific country editions
