Valuation FN Factory Outlet

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
0.4700 ^THB	0.00%		0.00%	-4.08%

05-12	Fn Factory Outlet appoints Pricha Songwatana as acting chairman	RE
05-12	FN Factory Outlet Public Company Limited Appoints Pricha Songwatana as Acting Chairman of the Board of Directors, Effective May 12, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,180	2,100	1,910	1,670	770	490
Change	-	77.97%	-9.05%	-12.57%	-53.89%	-36.36%
Enterprise Value (EV) ¹	1,153	2,065	1,934	1,678	859.7	581.6
Change	-	79.18%	-6.36%	-13.23%	-48.77%	-32.34%
P/E	-42.6x	-33.5x	-22.2x	-6.93x	-9.03x	-7.61x
PBR	0.82x	1.53x	1.49x	1.6x	0.8x	0.55x
PEG	-	-0x	-0.6x	-0x	0.1x	0.3x
Capitalization / Revenue	1.56x	3.87x	3.8x	3.46x	1.75x	0.98x
EV / Revenue	1.52x	3.81x	3.85x	3.47x	1.95x	1.16x
EV / EBITDA	24.6x	-361x	-86x	-6.85x	-86.5x	-42.2x
EV / EBIT	-41.6x	-30.1x	-23.9x	-5.73x	-16.6x	-10.7x
EV / FCF	8.16x	35.8x	180x	16x	22.2x	-67.1x
FCF Yield	12.2%	2.79%	0.55%	6.23%	4.51%	-1.49%
Dividend per Share ²	0.0037	0.0037	-	-	-	-
Rate of return	0.31%	0.18%	-	-	-	-
EPS ²	-0.0277	-0.0627	-0.0861	-0.2409	-0.0853	-0.0644
Distribution rate	-13.3%	-5.9%	-	-	-	-
Net sales ¹	757.7	542.7	502.4	483	441.1	500.7
EBITDA ¹	46.88	-5.725	-22.49	-244.9	-9.936	-13.78
EBIT ¹	-27.69	-68.55	-80.77	-292.7	-51.74	-54.17
Net income ¹	-27.72	-62.75	-86.05	-240.9	-85.26	-64.38
Net Debt ¹	-27.29	-34.6	23.96	8.181	89.65	91.65
Reference price ²	1.1800	2.1000	1.9100	1.6700	0.7700	0.4900
Nbr of stocks (in thousands)	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000
Announcement Date	24/2/21	25/2/22	22/2/23	20/2/24	21/2/25	25/2/26

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.($)
FN FACTORY OUTLET	-	-	-	-	14.26M
TRENT LIMITED	72.76x	6.53x	34.85x	0.16%	16.81B
DILLARD'S, INC.	15.48x	1.34x	10.28x	5.33%	9.56B
CANADIAN TIRE CORPORATION, LIMITED	14.31x	-	-	3.5%	7.78B
MACY'S, INC.	11.02x	0.36x	4.29x	2.9%	6.68B
VISHAL MEGA MART LIMITED	61.04x	3.87x	26.42x	0.37%	5.34B
PEPKOR HOLDINGS LIMITED	12.66x	0.94x	5.62x	2.64%	4.97B
J. FRONT RETAILING CO., LTD.	23.1x	2.29x	10.74x	1.93%	4.56B
HARVEY NORMAN HOLDINGS LIMITED	12.65x	1.79x	7.78x	5.49%	4.44B
TAKASHIMAYA COMPANY, LIMITED	16.67x	1.8x	9.77x	1.75%	4.27B
Average	26.63x	2.37x	13.72x	2.68%	6.44B
Weighted average by Cap.	33.81x	3.12x	17.78x	2.42%