Valuation Royal Plus

Stocks

End-of-day quote Thailand S.E. 06/11/2026			5-day change	1st Jan Change
1.000 ^THB	-1.96%		+2.04%	-13.04%

08-13	Royal Plus Public Company Limited Announces Company Secretary Changes, Effective August 13, 2026	CI
08-13	Royal Plus Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	5,628	4,154	3,417	770.5
Change	-	-26.19%	-17.74%	-77.45%
Enterprise Value (EV) ¹	5,050	3,806	3,470	1,076
Change	-	-24.64%	-8.83%	-69%
P/E	24.5x	22.1x	79.5x	-9.85x
PBR	4.49x	3.07x	2.59x	0.64x
PEG	0.2x	-1.2x	-1x	0x
Capitalization / Revenue	3.89x	2.91x	2.39x	0.58x
EV / Revenue	3.49x	2.67x	2.42x	0.81x
EV / EBITDA	17.1x	13.3x	19.6x	17x
EV / EBIT	20.4x	16.9x	49.3x	-13.8x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	0.13	0.12	0.06	-
Rate of return	1.55%	1.94%	1.18%	-
EPS ²	0.3422	0.2807	0.0641	-0.1168
Distribution rate	38%	42.8%	93.6%	-
Net sales ¹	1,445	1,427	1,431	1,320
EBITDA ¹	295.1	286.9	176.6	63.13
EBIT ¹	247.7	225.5	70.37	-78.2
Net income ¹	207.6	188.1	42.96	-78.25
Net Debt ¹	-578.2	-348.3	52.58	305.2
Reference price ²	8.400	6.200	5.100	1.150
Nbr of stocks (in thousands)	670,000	670,000	670,000	670,000
Announcement Date	23/2/23	22/2/24	20/2/25	20/2/26

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.($)
ROYAL PLUS	-	-	-	-	19.98M
THE COCA-COLA COMPANY	27.82x	8.66x	24.85x	2.22%	412B
PEPSICO, INC.	17.01x	2.33x	12.14x	4.14%	193B
MONSTER BEVERAGE CORPORATION	40.22x	8.74x	28.81x	-.--%	89.49B
NONGFU SPRING CO., LTD.	24.16x	6.99x	15.59x	2.92%	64.86B
COCA-COLA EUROPACIFIC PARTNERS PLC	24.12x	2.59x	14.33x	2.11%	51.59B
KEURIG DR PEPPER INC.	23.45x	2.97x	11.38x	2.54%	49.85B
COCA-COLA FEMSA, S.A.B. DE C.V.	16.94x	1.6x	7.9x	3.69%	24.04B
ARCA CONTINENTAL, S.A.B. DE C.V.	19.07x	1.66x	8.25x	4.06%	21.38B
COCA-COLA HELLENIC	17.5x	1.53x	9.6x	2.62%	20.4B
Average	23.37x	4.12x	14.76x	2.7%	92.58B
Weighted average by Cap.	25.36x	6.09x	19.47x	2.56%