Company Valuation: Asia Network International

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 10,996 6,875 5,470
Change - -37.48% -20.43%
Enterprise Value (EV) 1 10,672 6,747 5,209
Change - -36.78% -22.8%
P/E 9.78x 10.3x 9.54x
PBR 1.45x 0.88x 0.68x
PEG -0.2x -0.3x -0.7x
Capitalization / Revenue 1.86x 0.82x 0.74x
EV / Revenue 1.81x 0.8x 0.7x
EV / EBITDA - - -
EV / EBIT 10.1x 6.93x 6.62x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.05 0.2 0.2
Rate of return 0.84% 5.38% 6.76%
EPS 2 0.6084 0.3595 0.3102
Distribution rate 8.22% 55.6% 64.5%
Net sales 1 5,905 8,427 7,413
EBITDA 1,163 1,086 898.3
EBIT 1 1,053 973.8 786.9
Net income 1 803 664.4 573.2
Net Debt 1 -323.3 -127.1 -260.8
Reference price 2 5.950 3.720 2.960
Nbr of stocks (in thousands) 1,848,000 1,848,000 1,848,000
Announcement Date 20/2/24 16/2/25 25/2/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 201M
17.46x1.2x8.75x6.22% 89.61B
15.89x0.96x8.4x1.64% 78.31B
16.31x0.97x7.2x3.51% 72.63B
24.73x1.84x17.52x0.82% 24.82B
20.62x0.79x8.59x-.--% 12.13B
29.23x2.51x9.46x-.--% 9B
8.92x0.36x6.05x6.08% 6.54B
14.41x0.66x7.53x3.58% 5.63B
29.02x0.53x7.74x-.--% 5.46B
Average 19.62x 1.09x 9.03x 2.43% 30.43B
Weighted average by Cap. 17.82x 1.12x 8.92x 3.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ANI Stock
  4. Valuation Asia Network International