Company Valuation: Star Money

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 2,288 1,309 1,100 935
Change - -42.79% -15.97% -15%
Enterprise Value (EV) 1 3,720 2,954 2,759 2,356
Change - -20.59% -6.61% -14.59%
P/E 20.9x 21.2x 21.7x 11x
PBR 2.06x 1.16x 0.96x 0.78x
PEG -0.9x -0.5x -1.2x 0.2x
Capitalization / Revenue 1.63x 0.95x 0.71x 0.62x
EV / Revenue 2.66x 2.14x 1.79x 1.56x
EV / EBITDA 19.4x 16.9x 23.1x 14.5x
EV / EBIT 21.3x 19x 26.6x 15.7x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 0.04 0.03 0.03 0.03
Rate of return 1.92% 2.52% 3% 3.53%
EPS 2 0.0996 0.0561 0.046 0.0771
Distribution rate 40.2% 53.4% 65.2% 38.9%
Net sales 1 1,399 1,380 1,545 1,508
EBITDA 1 192.1 174.3 119.3 162.4
EBIT 1 174.7 155.4 103.7 150.1
Net income 1 81.14 61.75 50.58 84.82
Net Debt 1 1,432 1,645 1,659 1,421
Reference price 2 2.0800 1.1900 1.0000 0.8500
Nbr of stocks (in thousands) 1,100,000 1,100,000 1,100,000 1,100,000
Announcement Date 2/27/23 A 2/28/24 A 2/27/25 A 2/26/26 A
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.13x1.82x2.04x2.66% 13.94B
9.2x2.26x33.97x5.52% 10.55B
11.21x - - - 6.06B
9.79x - - 5.34% 5.18B
33.6x3.07x14.61x-.--% 3.1B
13.87x - - 0.4% 1.62B
10.47x2.75x - - 1.51B
7.85x3.62x - 5.7% 723M
Average 13.14x 2.70x 16.87x 3.27% 5.34B
Weighted average by Cap. 11.51x 2.19x 15.66x 3.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!