After You Public Co Ltd
SET:AU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Elringklinger AG
XETRA:ZIL2
|
DE |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (15.6), the stock would be worth ฿9.34 (94% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8 | ฿4.82 |
0%
|
| 3-Year Average | 15.6 | ฿9.34 |
+94%
|
| 5-Year Average | 22.4 | ฿13.45 |
+179%
|
| Industry Average | 7 | ฿4.23 |
-12%
|
| Country Average | 8.6 | ฿5.17 |
+7%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿3.6B
|
/ |
Jan 2026
฿456m
|
= |
|
|
฿3.6B
|
/ |
Dec 2026
฿494.4m
|
= |
|
|
฿3.6B
|
/ |
Dec 2027
฿516m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
A
|
After You Public Co Ltd
SET:AU
|
3.9B THB | 8 | 19.3 | |
| US |
|
McDonald's Corp
NYSE:MCD
|
218.7B USD | 20.8 | 25.5 | |
| US |
|
Starbucks Corp
NASDAQ:SBUX
|
102.9B USD | 21.5 | 75.2 | |
| UK |
|
Compass Group PLC
LSE:CPG
|
46.3B GBP | 13 | 0.3 | |
| US |
|
Chipotle Mexican Grill Inc
NYSE:CMG
|
43.3B USD | 18.2 | 28.2 | |
| US |
|
Yum! Brands Inc
NYSE:YUM
|
43.2B USD | 19 | 27.8 | |
| CA |
|
Restaurant Brands International Inc
NYSE:QSR
|
26.5B USD | 13.9 | 44.9 | |
| IN |
|
Eternal Ltd
NSE:ETERNAL
|
2.1T INR | 339.7 | 912.9 | |
| US |
|
Darden Restaurants Inc
NYSE:DRI
|
22.5B USD | 13 | 20.4 | |
| CN |
|
Yum China Holdings Inc
NYSE:YUMC
|
17.4B USD | 9.1 | 18.7 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
After You Public Co Ltd
Glance View
After You Public Co. Ltd. is engaged in operations of food and beverage outlets. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2016-12-23. The firm has approximately 40 branches in Bangkok, Samutprakan, Pathumthani, Nonthaburi, Nakhon Ratchasima, Chiang Mai, Udon Thani, Chonburi, Phuket and Songkla. The firm offers toast, desserts, breakfast and beverages. The firm also provides catering services.
