Valuation Tipco Asphalt Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 09:11:52 05/10/2026 +03			5-day change	1st Jan Change
0.4280 ^EUR	+0.94%		+3.88%	+25.88%

09-15	Krungsri Securities Downgrades Tipco Asphalt to Neutral from Buy; Price Target is THB18.90	MT
09-15	Asia Plus Securities Downgrades Tipco Asphalt to Sell from Trading; Price Target is THB16	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,568	26,674	25,885	28,568	21,624	27,148	-	-
Change	-	-6.63%	-2.96%	10.37%	-24.31%	25.55%	-	-
Enterprise Value (EV) ¹	30,767	27,836	25,615	29,876	23,440	29,319	28,528	27,899
Change	-	-9.53%	-7.98%	16.64%	-21.54%	25.08%	-2.7%	-2.2%
P/E	12.8x	11.3x	11.2x	20.1x	19x	17.5x	15.8x	16x
PBR	1.86x	1.59x	1.58x	1.8x	1.58x	1.86x	1.81x	1.8x
PEG	-	1.77x	-4.2x	-0.5x	-1x	0.5x	1.5x	-10.28x
Capitalization / Revenue	1.17x	0.89x	0.83x	1.02x	0.86x	1x	0.96x	0.93x
EV / Revenue	1.26x	0.93x	0.82x	1.07x	0.93x	1.07x	1x	0.95x
EV / EBITDA	6.68x	6.85x	6.45x	10.1x	10.5x	9.07x	8.28x	8.17x
EV / EBIT	9.13x	7.77x	9.22x	16.1x	19.6x	15.5x	13.6x	13.2x
EV / FCF	118x	11.2x	6.83x	105x	8.72x	105x	13.2x	23.7x
FCF Yield	0.85%	8.91%	14.6%	0.96%	11.5%	0.95%	7.58%	4.22%
Dividend per Share ²	1.05	1.25	1.25	1	1	0.9493	1.021	0.8575
Rate of return	5.8%	7.4%	7.62%	5.52%	7.3%	5.52%	5.93%	4.99%
EPS ²	1.41	1.5	1.46	0.9	0.72	0.9854	1.092	1.075
Distribution rate	74.5%	83.3%	85.6%	111%	139%	96.3%	93.5%	79.8%
Net sales ¹	24,447	30,025	31,106	27,964	25,086	27,276	28,418	29,234
EBITDA ¹	4,607	4,066	3,972	2,969	2,236	3,232	3,446	3,413
EBIT ¹	3,370	3,581	2,777	1,857	1,198	1,897	2,097	2,110
Net income ¹	2,220	2,367	2,306	1,417	1,137	1,551	1,719	1,692
Net Debt ¹	2,199	1,162	-270.6	1,308	1,816	2,171	1,380	751
Reference price ²	18.10	16.90	16.40	18.10	13.70	17.20	17.20	17.20
Nbr of stocks (in thousands)	1,578,362	1,578,362	1,578,362	1,578,362	1,578,362	1,578,362	-	-
Announcement Date	2/17/22 A	2/17/23 A	2/16/24 A	2/17/25 A	2/19/26 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.($)
CRH PLC	14.31x	1.71x	8.31x	1.92%	54.51B
HOLCIM LTD	17.72x	2.44x	9.67x	2.9%	43.13B
MARTIN MARIETTA MATERIALS, INC.	33.46x	5.84x	17.38x	0.72%	34.25B
ULTRATECH CEMENT LIMITED	32.09x	3.33x	17.07x	0.98%	32.77B
VULCAN MATERIALS COMPANY	27.29x	4.3x	14.4x	0.86%	31.5B
HEIDELBERG MATERIALS AG	11.79x	1.41x	6.57x	2.61%	29.3B
CHINA JUSHI CO., LTD.	20.21x	6.3x	12.42x	2.15%	23.33B
GRASIM INDUSTRIES LIMITED	67.76x	4.24x	65.59x	0.34%	20.9B
AMRIZE AG	15.23x	1.92x	7.72x	1.44%	20.31B
Average	26.65x	3.50x	17.68x	1.54%	32.22B
Weighted average by Cap.	24.63x	3.31x	15.48x	1.64%