Valuation Thai Wacoal Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 15/05/2025			5-day change	1st Jan Change
20.10 ^THB	-47.11%		-.--%	-

08-14	Thai Wacoal Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-13	E-Commerce Digital AI Thai Holding Plc. announced that it expects to receive THB 600 million in funding from Thai Wacoal Public Company Limited and other investors	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,370	4,710	4,200	3,780	3,060	2,088
Change	-	-12.29%	-10.83%	-10%	-19.05%	-31.76%
Enterprise Value (EV) ¹	4,958	4,317	3,604	3,588	2,793	1,421
Change	-	-12.92%	-16.51%	-0.45%	-22.14%	-49.13%
P/E	-17.1x	-32.6x	40.8x	48.2x	126x	-15.5x
PBR	1x	0.88x	0.76x	0.7x	0.57x	0.42x
PEG	-	0.6x	-0x	-2x	-1.8x	0x
Capitalization / Revenue	1.82x	1.45x	1.07x	1.05x	0.87x	0.7x
EV / Revenue	1.68x	1.33x	0.92x	0.99x	0.8x	0.48x
EV / EBITDA	-8.81x	-28.2x	35.2x	75x	-43x	-4.26x
EV / EBIT	-7.63x	-18.6x	100x	-215x	-22.2x	-3.68x
EV / FCF	134x	76.9x	19.3x	-16.1x	100x	13.2x
FCF Yield	0.74%	1.3%	5.19%	-6.19%	1%	7.59%
Dividend per Share ²	0.5	0.5	0.7	0.7	0.6	0.55
Rate of return	1.12%	1.27%	2%	2.22%	2.35%	3.16%
EPS ²	-2.624	-1.204	0.8578	0.654	0.2023	-1.123
Distribution rate	-19.1%	-41.5%	81.6%	107%	297%	-49%
Net sales ¹	2,956	3,244	3,936	3,609	3,507	2,974
EBITDA ¹	-562.8	-153.1	102.4	47.83	-65.02	-333.9
EBIT ¹	-650.2	-231.7	36.02	-16.71	-125.8	-386.1
Net income ¹	-314.9	-144.4	102.9	78.48	24.28	-134.8
Net Debt ¹	-412.4	-393	-595.7	-192	-266.6	-666.9
Reference price ²	44.75	39.25	35.00	31.50	25.50	17.40
Nbr of stocks (in thousands)	120,000	120,000	120,000	120,000	120,000	120,000
Announcement Date	3/1/21 A	2/25/22 A	2/27/23 A	2/27/24 A	2/28/25 A	2/26/26 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.($)
LVMH	17.39x	2.64x	8.8x	3.37%	211B
HERMÈS INTERNATIONAL	28.52x	7x	15.54x	1.49%	145B
COMPAGNIE FINANCIERE RICHEMONT	23.45x	3.71x	13.04x	2.45%	115B
TITAN COMPANY LIMITED	59.3x	4.3x	39.34x	0.43%	40.2B
ANTA SPORTS PRODUCTS LIMITED	11.85x	1.76x	6.09x	3.91%	26.85B
RALPH LAUREN CORPORATION	20.38x	2.68x	13.62x	1.03%	22.49B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.14x	1.18x	7.59x	7.23%	13.73B
MONCLER S.P.A.	18.27x	3.46x	8.63x	3.2%	12.99B
Average	23.66x	3.34x	14.08x	2.89%	73.52B
Weighted average by Cap.	23.90x	3.98x	13.41x	2.55%