Valuation Applied DB

Stocks

End-of-day quote Thailand S.E. 06/11/2026			5-day change	1st Jan Change
1.080 ^THB	-2.70%		+4.85%	+80.00%

08-07	Applied DB Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-07	Applied Db Public Company Limited Proposes Interim Dividend for the Period Ended 30 June 2026, Payable on 4 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	594	1,426	900.2	762.3	667.9	435.6
Change	-	140%	-36.85%	-15.32%	-12.38%	-34.78%
Enterprise Value (EV) ¹	857.1	1,767	1,448	1,213	802.6	509
Change	-	106.21%	-18.09%	-16.22%	-33.83%	-36.58%
P/E	8.53x	18.8x	-130x	-16.3x	19.5x	15.7x
PBR	0.92x	2.09x	1.4x	1.27x	1.05x	0.67x
PEG	-	2.17x	1x	-0x	-0x	-0.8x
Capitalization / Revenue	0.43x	0.84x	0.42x	0.47x	0.71x	0.52x
EV / Revenue	0.62x	1.05x	0.67x	0.74x	0.86x	0.6x
EV / EBITDA	6.2x	12.5x	23.5x	53.7x	-32.6x	13.4x
EV / EBIT	9.25x	19.1x	135x	-41.7x	-11.5x	34x
EV / FCF	15.9x	-29.6x	-8.64x	7.35x	2.91x	6.79x
FCF Yield	6.27%	-3.38%	-11.6%	13.6%	34.4%	14.7%
Dividend per Share ²	0.0501	0.0556	-	-	0.02	0.03
Rate of return	6.12%	2.83%	-	-	2.17%	5%
EPS ²	0.096	0.1042	-0.009551	-0.0643	0.0471	0.0381
Distribution rate	52.2%	53.3%	-	-	42.4%	78.6%
Net sales ¹	1,377	1,690	2,167	1,637	935.9	843.9
EBITDA ¹	138.1	141.4	61.54	22.58	-24.63	37.95
EBIT ¹	92.65	92.51	10.73	-29.12	-69.5	14.97
Net income ¹	69.66	75.68	-6.934	-46.71	34.22	27.69
Net Debt ¹	263.1	341.9	547.5	450.6	134.6	73.41
Reference price ²	0.818	1.964	1.240	1.050	0.920	0.600
Nbr of stocks (in thousands)	726,000	726,000	726,000	726,000	726,000	726,000
Announcement Date	22/2/21	22/2/22	21/2/23	22/2/24	25/2/25	23/2/26

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.($)
APPLIED DB	-	-	-	-	24.09M
LINDE PLC	32.5x	7.18x	18.48x	1.23%	239B
AIR LIQUIDE	30.56x	4.7x	15.22x	1.95%	136B
THE SHERWIN-WILLIAMS COMPANY	31.48x	3.77x	19.49x	0.92%	83.82B
AIR PRODUCTS & CHEMICALS, INC.	91.88x	6.75x	15.72x	2.34%	68.92B
NAN YA PLASTICS CORPORATION	16.09x	5.78x	25.66x	4.59%	59.75B
SABIC	77.24x	1.34x	9.23x	5.76%	38.41B
WANHUA CHEMICAL GROUP CO., LTD.	11.34x	1.12x	6.07x	2.72%	34.53B
PPG INDUSTRIES, INC.	16.74x	1.92x	11.16x	2.36%	27.23B
ASIAN PAINTS LIMITED	46.27x	5.74x	31.61x	1.23%	25.62B
Average	39.34x	4.26x	16.96x	2.57%	71.32B
Weighted average by Cap.	37.65x	5.29x	17.41x	2.08%