MC Group PCL
SET:MC
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 (5.9), the stock would be worth ฿11.96 (9% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 5.5 | ฿11 |
0%
|
| 3-Year Average | 5.9 | ฿11.96 |
+9%
|
| 5-Year Average | 5.8 | ฿11.7 |
+6%
|
| Industry Average | 9.1 | ฿18.32 |
+67%
|
| Country Average | 8.6 | ฿17.36 |
+58%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿7.6B
|
/ |
Jan 2026
฿1.4B
|
= |
|
|
฿7.6B
|
/ |
Jun 2026
฿1.4B
|
= |
|
|
฿7.6B
|
/ |
Jun 2027
฿1.4B
|
= |
|
|
฿7.6B
|
/ |
Jun 2028
฿1.6B
|
= |
|
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 |
M
|
MC Group PCL
SET:MC
|
8.7B THB | 5.5 | 11.7 | |
| FR |
|
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
|
232.4B EUR | 9.8 | 21.3 | |
| FR |
|
Hermes International SCA
PAR:RMS
|
193.9B EUR | 24.5 | 42.9 | |
| KR |
|
SBW
KRX:102280
|
235.5T KRW | -79 390.5 | -117 637.1 | |
| FR |
|
EssilorLuxottica SA
PAR:EL
|
94.1B EUR | 15.9 | 40.6 | |
| CH |
|
Compagnie Financiere Richemont SA
SIX:CFR
|
80.3B CHF | 18.2 | 21.7 | |
| FR |
|
Christian Dior SE
PAR:CDI
|
81.2B EUR | 3.9 | 18 | |
| IN |
|
Titan Company Ltd
NSE:TITAN
|
3.7T INR | 48.4 | 77.2 | |
| FR |
|
Kering SA
PAR:KER
|
29.9B EUR | 11.1 | 419.2 | |
| US |
|
Tapestry Inc
NYSE:TPR
|
28.4B USD | 16.8 | 54.4 | |
| DE |
|
Adidas AG
XETRA:ADS
|
24.6B EUR | 8.4 | 18.5 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
MC Group PCL
Glance View
MC Group Public Co. Ltd. engages in managing sales and distribution of apparel and lifestyle under its own brands. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2013-07-04. The firm's business activities cover manufacturing and selling jeans and apparels under its own brands, namely Mc, McLady, Bison, Mc Pink and Mc Mini; distributing clothing and accessories under other brands, and providing raw materials to other original equipment manufacturers (OEMs). The firm offers its products through sale and distribution channels, such as free standing shops, modern trade stores and other channels. The firm's subsidiaries include P.K. Garment (Import-Export) Company Limited, Mc Jeans Manufacturing Company Limited, WoWme Limited, Winner Man Company Limited, MC Inter Limited and Look Balance Company Limited.
