Valuation Tapaco

Stocks

End-of-day quote Thailand S.E. Other stock markets 02/05/2024			5-day change	1st Jan Change
0.5200 ^THB	+8.33%		-.--%	-

06-15	Tapaco Public Company Limited Reports Earnings Results for the Full Year Ended October 31, 2024	CI
03-12	Tapaco Public Company Limited Announces Delay of Disclose of Financial Statement	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2019	2020	2021	2022	2023	2024
Market Cap ¹	2,965	1,211	1,738	1,318	543.7	214.2
Change	-	-59.17%	43.54%	-24.17%	-58.75%	-60.61%
Enterprise Value (EV) ¹	3,751	1,861	2,749	1,846	1,096	473.3
Change	-	-50.37%	47.7%	-32.87%	-40.63%	-56.81%
P/E	37.9x	-25.6x	-144x	11.9x	-7.09x	-0.77x
PBR	2.91x	1.28x	1.91x	1.33x	0.63x	0.34x
PEG	-	0x	1.9x	-0x	0x	-0x
Capitalization / Revenue	1.62x	0.69x	0.68x	0.49x	0.3x	0.15x
EV / Revenue	2.05x	1.05x	1.07x	0.69x	0.61x	0.32x
EV / EBITDA	19.5x	21.7x	23.5x	11.4x	30.8x	-3.9x
EV / EBIT	32.6x	-70.9x	72.6x	28.8x	-23.6x	-2.94x
EV / FCF	-42.8x	10x	-8.2x	7.12x	27.6x	1.05x
FCF Yield	-2.34%	9.97%	-12.2%	14%	3.63%	95.1%
Dividend per Share ²	0.06	0.01	0.01	0.02	0.04	-
Rate of return	0.83%	0.34%	0.24%	0.63%	3.03%	-
EPS ²	0.19	-0.1149	-0.0292	0.2684	-0.1862	-0.6758
Distribution rate	31.6%	-8.71%	-34.2%	7.45%	-21.5%	-
Net sales ¹	1,832	1,766	2,561	2,665	1,788	1,476
EBITDA ¹	192.3	85.59	116.9	162	35.61	-121.3
EBIT ¹	114.9	-26.24	37.89	64.05	-46.43	-160.9
Net income ¹	79.23	-47.31	-12.04	110.5	-76.67	-278.4
Net Debt ¹	785.3	650.6	1,011	527.7	552.2	259.2
Reference price ²	7.2000	2.9400	4.2200	3.2000	1.3200	0.5200
Nbr of stocks (in thousands)	411,864	411,864	411,864	411,864	411,864	411,864
Announcement Date	1/2/20 A	1/4/21 A	1/6/22 A	1/29/23 A	3/27/24 A	6/15/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TAPACO	-	-	-	-	6.41M
VINGROUP	58.85x	-	-	-	63.03B
VINHOMES	11.3x	3.67x	10.95x	-.--%	23.23B
VONOVIA SE	7.79x	16.38x	19.65x	5.99%	20.76B
EMAAR DEVELOPMENT	4.31x	0.2x	0.4x	7.88%	15.09B
DEUTSCHE WOHNEN SE	8.63x	17.1x	-	6.13%	8.48B
OPEN HOUSE GROUP CO., LTD.	8.1x	0.83x	6.81x	2.42%	5.94B
CHINA VANKE CO., LTD.	-2.08x	1.76x	77.44x	-.--%	4.9B
LEG IMMOBILIEN SE	5.57x	13.88x	20.83x	5.71%	4.61B
Average	12.81x	7.69x	22.68x	4.02%	16.23B
Weighted average by Cap.	29.68x	7.84x	15.89x	4.05%