Valuation Ubis (Asia)

Stocks

End-of-day quote Thailand S.E. 12/11/2026			5-day change	1st Jan Change
1.300 ^THB	+2.36%		-2.99%	+44.44%

08-13	Ubis Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Ubis Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,231	1,505	1,037	535.8	427.5	256.5
Change	-	22.22%	-31.06%	-48.35%	-20.21%	-40%
Enterprise Value (EV) ¹	1,343	1,728	1,164	579	362	368.3
Change	-	28.6%	-32.61%	-50.27%	-37.49%	1.75%
P/E	10.3x	27.5x	-50.3x	-7.26x	19.4x	25.1x
PBR	2.59x	3.01x	1.47x	0.85x	0.66x	0.39x
PEG	-	-0.5x	0x	-0x	-0x	-0.5x
Capitalization / Revenue	1.2x	1.3x	0.99x	0.6x	0.47x	0.32x
EV / Revenue	1.31x	1.49x	1.12x	0.65x	0.4x	0.46x
EV / EBITDA	9.32x	32.6x	86x	-16x	6.6x	7.7x
EV / EBIT	10.2x	44.9x	-438x	-10.6x	9.93x	13.1x
EV / FCF	18.9x	-18.3x	-10.8x	4.58x	5.26x	18.5x
FCF Yield	5.29%	-5.47%	-9.26%	21.8%	19%	5.4%
Dividend per Share ²	0.4	0.2	-	-	-	-
Rate of return	7.41%	3.03%	-	-	-	-
EPS ²	0.5264	0.2399	-0.0724	-0.2588	0.0772	0.0359
Distribution rate	76%	83.4%	-	-	-	-
Net sales ¹	1,023	1,159	1,043	888.3	904.1	807.9
EBITDA ¹	144.2	53.08	13.54	-36.29	54.8	47.81
EBIT ¹	131.7	38.46	-2.66	-54.63	36.47	28.16
Net income ¹	120	54.7	-20.11	-73.76	22	10.22
Net Debt ¹	112.3	223	126.9	43.25	-65.52	111.8
Reference price ²	5.400	6.600	3.640	1.880	1.500	0.900
Nbr of stocks (in thousands)	228,000	228,000	285,000	285,000	285,000	285,000
Announcement Date	2/18/21 A	2/28/22 A	2/28/23 A	2/27/24 A	2/25/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UBIS (ASIA)	-	-	-	-	10.72M
LINDE PLC	32.8x	7.23x	18.63x	1.22%	242B
AIR LIQUIDE	30.94x	4.76x	15.39x	1.92%	136B
THE SHERWIN-WILLIAMS COMPANY	32.09x	3.83x	19.83x	0.9%	85.44B
NAN YA PLASTICS CORPORATION	20.22x	7.2x	31.98x	3.65%	75.38B
AIR PRODUCTS & CHEMICALS, INC.	93.57x	6.85x	15.95x	2.29%	70.19B
SABIC	70.6x	1.33x	8.71x	5.57%	38.77B
WANHUA CHEMICAL GROUP CO., LTD.	10.77x	1.08x	5.82x	2.86%	32.78B
PPG INDUSTRIES, INC.	16.97x	1.94x	11.29x	2.33%	27.61B
ASIAN PAINTS LIMITED	47.2x	5.8x	31.95x	1.22%	26.08B
Average	39.46x	4.45x	17.73x	2.44%	73B
Weighted average by Cap.	37.82x	5.50x	18.39x	2.01%