Valuation XSpring Capital

Stocks

End-of-day quote Thailand S.E. 27/10/2026			5-day change	1st Jan Change
0.5000 ^THB	-1.96%		-3.85%	+16.28%

08-13	XSpring Capital Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	XSpring Capital 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	1,769	25,820	14,416	12,656	9,737	4,601
Change	-	1,359.17%	-44.17%	-12.21%	-23.07%	-52.75%
Enterprise Value (EV) ¹	994	18,073	7,707	10,223	8,007	4.88
Change	-	1,718.29%	-57.36%	32.65%	-21.67%	-99.94%
P/E	-106x	290x	-77x	121x	58.7x	25.5x
PBR	0.69x	2.49x	1.38x	1.18x	0.82x	0.39x
PEG	-	-1x	0x	-1x	1.4x	2.87x
Capitalization / Revenue	14.1x	162x	194x	24x	12.6x	5.32x
EV / Revenue	7.95x	113x	104x	19.4x	10.3x	0.01x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.01
Rate of return	-	-	-	-	-	2.33%
EPS ²	-0.01	0.01	-0.02	0.011	0.0155	0.0169
Distribution rate	-	-	-	-	-	59.3%
Net sales ¹	125.1	159.3	74.23	526.5	774	864.6
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	-16.62	88.12	-171.1	106.1	160.8	180.6
Net Debt ¹	-775.5	-7,747	-6,710	-2,434	-1,730	-4,596
Reference price ²	1.0700	2.9000	1.5400	1.3300	0.9100	0.4300
Nbr of stocks (in thousands)	1,653,737	8,903,436	9,361,349	9,516,093	10,700,191	10,700,191
Announcement Date	3/1/21 A	2/25/22 A	2/24/23 A	2/23/24 A	2/21/25 A	2/24/26 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.($)
XSPRING CAPITAL	-	-	-	-	158M
MORGAN STANLEY	14.55x	6.4x	-	2.3%	293B
THE GOLDMAN SACHS GROUP, INC.	12.76x	10.01x	-	2.09%	276B
CITIGROUP INC.	10.76x	-	-	2.07%	203B
CHARLES SCHWAB	14.46x	5.2x	8.62x	1.43%	154B
CITIC SECURITIES COMPANY LIMITED	9.93x	0.16x	-	3.81%	54.82B
BANCO BTG PACTUAL S.A.	11.62x	8.16x	13.23x	2.9%	54.23B
EAST MONEY INFORMATION CO.,LTD.	19.03x	10.69x	11.82x	0.69%	42.97B
GUOTAI HAITONG SECURITIES CO., LTD.	8.68x	3.95x	-	3.83%	40.1B
INTERACTIVE BROKERS GROUP, INC.	30.22x	4.22x	5.33x	0.51%	37.27B
Average	14.67x	6.10x	9.75x	2.18%	115.56B
Weighted average by Cap.	13.56x	7.00x	9.54x	2.13%