|
End-of-day quote
Thailand S.E.
10/09/2026
|
5-day change | 1st Jan Change | ||
| 37.75 THB | -1.31% |
|
+2.72% | +27.97% |
| 09-04 | RATCH Group Unit Completes Liquidation | MT |
| 08-25 | Ratch Group Public Company Limited Declares Interim Dividend for the Year 2026, Payable on September 24, 2026 | CI |
Company Valuation: Ratch Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 65,250 | 92,981 | 68,512 | 65,250 | 64,162 | 82,106 | - | - |
| Change | - | 42.5% | -26.32% | -4.76% | -1.67% | 27.97% | - | - |
| Enterprise Value (EV) 1 | 119,408 | 157,615 | 134,919 | 149,654 | 164,148 | 180,058 | 164,371 | 158,451 |
| Change | - | 32% | -14.4% | 10.92% | 9.68% | 9.69% | -8.71% | -3.6% |
| P/E | 8.4x | 13.6x | 13.2x | 10.6x | 10.3x | 12.7x | 11.7x | 11.2x |
| PBR | 0.93x | 0.95x | 0.7x | 0.68x | 0.69x | 0.83x | 0.79x | 0.77x |
| PEG | - | -0.3x | -0.5x | 0.6x | 7.26x | 3.5x | 1.26x | 3.13x |
| Capitalization / Revenue | 1.75x | 1.24x | 1.57x | 1.97x | 2.37x | 2.33x | 2.42x | 2.02x |
| EV / Revenue | 3.2x | 2.11x | 3.09x | 4.52x | 6.06x | 5.11x | 4.85x | 3.89x |
| EV / EBITDA | 25.7x | 27.7x | 19.4x | 22.6x | 28.4x | 19.1x | 16.8x | 15.9x |
| EV / EBIT | 47.6x | 59.3x | 46.8x | 58x | 78.9x | 45.1x | 37x | 35.5x |
| EV / FCF | 22.7x | 30.7x | 17.5x | 24.5x | 15x | 8.27x | 7.51x | 6.85x |
| FCF Yield | 4.41% | 3.25% | 5.71% | 4.08% | 6.65% | 12.1% | 13.3% | 14.6% |
| Dividend per Share 2 | 2.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.606 | 1.626 | 1.627 |
| Rate of return | 5.56% | 3.74% | 5.08% | 5.33% | 5.42% | 4.25% | 4.31% | 4.31% |
| EPS 2 | 5.36 | 3.15 | 2.38 | 2.82 | 2.86 | 2.964 | 3.24 | 3.356 |
| Distribution rate | 46.6% | 50.8% | 67.2% | 56.7% | 55.9% | 54.2% | 50.2% | 48.5% |
| Net sales 1 | 37,327 | 74,725 | 43,675 | 33,133 | 27,082 | 35,253 | 33,914 | 40,691 |
| EBITDA 1 | 4,653 | 5,697 | 6,948 | 6,609 | 5,789 | 9,406 | 9,762 | 9,958 |
| EBIT 1 | 2,508 | 2,660 | 2,883 | 2,581 | 2,082 | 3,988 | 4,446 | 4,462 |
| Net income 1 | 7,772 | 5,782 | 5,167 | 6,127 | 6,220 | 6,466 | 7,057 | 7,296 |
| Net Debt 1 | 54,158 | 64,634 | 66,407 | 84,404 | 99,985 | 97,952 | 82,265 | 76,345 |
| Reference price 2 | 45.00 | 42.75 | 31.50 | 30.00 | 29.50 | 37.75 | 37.75 | 37.75 |
| Nbr of stocks (in thousands) | 1,450,000 | 2,175,000 | 2,175,000 | 2,175,000 | 2,175,000 | 2,175,000 | - | - |
| Announcement Date | 23/2/22 | 28/2/23 | 27/2/24 | 25/2/25 | 27/2/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.91x | 5.14x | 19.26x | 4.2% | 2.53B | |
| 32.93x | 7.52x | 20.37x | -.--% | 43.55B | |
| 14.42x | 2.84x | 10.59x | 2.86% | 34.09B | |
| 15.2x | 4.94x | 9.8x | 3.7% | 17.14B | |
| 16.42x | 5.27x | 11.03x | -.--% | 15.32B | |
| 7.97x | 2.87x | 7.76x | 5.14% | 12.65B | |
| 4.52x | 0.65x | 3.18x | 2.84% | 8.55B | |
| 11.61x | 1.53x | 8.6x | 4.29% | 8.12B | |
| 52.73x | 4.16x | 9.88x | 4.38% | 7.23B | |
| Average | 18.74x | 3.88x | 11.16x | 3.05% | 16.57B | |
| Weighted average by Cap. | 20.68x | 4.60x | 12.74x | 2.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RATCH Stock
- Valuation Ratch Group
Select your edition
All financial news and data tailored to specific country editions
