Valuation Salee Industry

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
0.5200 ^THB	-5.45%		-8.77%	+44.44%

08-10	Salee Industry Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Salee Industry Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,064	1,794	1,733	1,232	608.2	547.4
Change	-	68.57%	-3.39%	-28.95%	-50.62%	-10%
Enterprise Value (EV) ¹	908.8	1,613	1,393	961.7	304.2	129.3
Change	-	77.54%	-13.67%	-30.95%	-68.37%	-57.5%
P/E	-1,720x	2,300x	15.1x	74x	92.5x	16.2x
PBR	0.9x	1.46x	1.33x	1.02x	0.53x	0.47x
PEG	-	-10x	0x	-0.9x	-1.5x	0x
Capitalization / Revenue	0.9x	1.39x	1.1x	0.95x	0.48x	0.39x
EV / Revenue	0.77x	1.25x	0.88x	0.74x	0.24x	0.09x
EV / EBITDA	7.79x	14.2x	5.75x	6.92x	2.96x	0.91x
EV / EBIT	-70.8x	-114x	12.6x	62.4x	-24x	4.03x
EV / FCF	42.7x	-11.4x	6.22x	28.6x	3.87x	1.25x
FCF Yield	2.34%	-8.77%	16.1%	3.49%	25.8%	80.1%
Dividend per Share ²	-	0.015	0.07	0.035	0.012	0.012
Rate of return	-	1.27%	6.14%	4.32%	3%	3.33%
EPS ²	-0.000407	0.000513	0.0753	0.011	0.004325	0.0222
Distribution rate	-	2,924%	93%	320%	277%	54.1%
Net sales ¹	1,187	1,287	1,579	1,294	1,267	1,409
EBITDA ¹	116.7	113.7	242.1	138.9	102.6	141.4
EBIT ¹	-12.83	-14.19	110.5	15.41	-12.66	32.04
Net income ¹	-0.6197	0.7811	114.5	16.65	6.577	33.75
Net Debt ¹	-155.5	-180.7	-340.5	-269.9	-304	-418.1
Reference price ²	0.7000	1.1800	1.1400	0.8100	0.4000	0.3600
Nbr of stocks (in thousands)	1,520,484	1,520,484	1,520,484	1,520,484	1,520,484	1,520,484
Announcement Date	2/24/21 A	2/24/22 A	2/27/23 A	2/27/24 A	2/25/25 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.($)
SALEE INDUSTRY	-	-	-	-	23.45M
LINDE PLC	31.14x	7.12x	18.2x	1.26%	235B
AIR LIQUIDE	28.11x	4.34x	13.98x	2.11%	124B
THE SHERWIN-WILLIAMS COMPANY	31.03x	3.75x	19.22x	0.93%	83.41B
NAN YA PLASTICS CORPORATION	19.45x	6.93x	30.79x	3.8%	73.2B
AIR PRODUCTS & CHEMICALS, INC.	91.51x	6.71x	15.61x	2.35%	68.64B
SABIC	82.07x	1.21x	8.18x	6.33%	34.94B
WANHUA CHEMICAL GROUP CO., LTD.	10.5x	1.13x	6.13x	3.15%	30.88B
PPG INDUSTRIES, INC.	15.78x	1.79x	10.55x	2.56%	25.14B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	8.06x	2.6x	6.11x	5.51%	22.13B
Average	35.29x	3.95x	14.31x	3.11%	69.74B
Weighted average by Cap.	35.66x	5.27x	16.94x	2.26%