Valuation UAC Global

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
2.440 ^THB	-0.81%		-3.94%	-8.96%

08-31	UAC Global to Sell 30% Stake in Polymer Unit for Nearly THB63 Million	MT
08-14	UAC Global Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,697	4,139	3,191	2,577	2,056	1,789
Change	-	53.47%	-22.9%	-19.25%	-20.21%	-12.99%
Enterprise Value (EV) ¹	3,715	5,004	4,153	3,095	2,195	1,781
Change	-	34.68%	-17.01%	-25.47%	-29.08%	-18.85%
P/E	9.95x	16.8x	40.5x	9.27x	12.2x	27.2x
PBR	1.76x	2.52x	2x	1.5x	1.24x	1.2x
PEG	-	-1.87x	-0.6x	0x	-0.3x	-0.4x
Capitalization / Revenue	2.13x	2.72x	1.86x	1.58x	0.93x	1.05x
EV / Revenue	2.93x	3.29x	2.42x	1.9x	0.99x	1.05x
EV / EBITDA	25.2x	27.2x	28.8x	14.5x	22.5x	7.96x
EV / EBIT	116x	67.3x	120x	26.3x	-132x	15.4x
EV / FCF	27.4x	82.7x	-90.7x	522x	-7.09x	6.02x
FCF Yield	3.64%	1.21%	-1.1%	0.19%	-14.1%	16.6%
Dividend per Share ²	0.2	0.28	0.12	0.22	0.5	0.2
Rate of return	4.95%	4.52%	2.51%	5.7%	16.2%	7.46%
EPS ²	0.4062	0.3697	0.1181	0.4165	0.2527	0.0985
Distribution rate	49.2%	75.7%	102%	52.8%	198%	203%
Net sales ¹	1,269	1,521	1,720	1,633	2,215	1,704
EBITDA ¹	147.6	183.7	144.4	213.6	97.57	223.7
EBIT ¹	32.16	74.36	34.61	117.8	-16.64	115.5
Net income ¹	271.2	246.8	78.86	278	168.7	65.74
Net Debt ¹	1,018	864.8	961.6	518.2	138.8	-8.01
Reference price ²	4.040	6.200	4.780	3.860	3.080	2.680
Nbr of stocks (in thousands)	667,606	667,606	667,606	667,606	667,606	667,606
Announcement Date	2/25/21 A	2/25/22 A	2/24/23 A	2/23/24 A	2/28/25 A	2/23/26 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.($)
UAC GLOBAL	-	-	-	-	48.52M
LINDE PLC	29.27x	6.72x	17.18x	1.34%	221B
AIR LIQUIDE	27.52x	4.27x	13.75x	2.12%	122B
THE SHERWIN-WILLIAMS COMPANY	28.61x	3.5x	17.92x	1.01%	77.11B
NAN YA PLASTICS CORPORATION	19.06x	6.13x	30.46x	3.6%	64.73B
AIR PRODUCTS & CHEMICALS, INC.	81.92x	6.17x	14.34x	2.6%	61.81B
SABIC	61.73x	1.27x	8.42x	6.44%	36.61B
WANHUA CHEMICAL GROUP CO., LTD.	10.99x	1.17x	6.34x	3.02%	32.17B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.04x	3.03x	7.11x	4.67%	24.36B
ASIAN PAINTS LIMITED	43.77x	5.61x	29.84x	1.3%	24.02B
Average	34.66x	4.21x	16.15x	2.9%	66.38B
Weighted average by Cap.	33.47x	5.04x	16.75x	2.27%