Moshi Moshi Retail Corporation PCL
SET:MOSHI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
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 (14.3), the stock would be worth ฿57.37 (64% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8.7 | ฿35 |
0%
|
| 3-Year Average | 14.3 | ฿57.37 |
+64%
|
| 5-Year Average | 14.3 | ฿57.37 |
+64%
|
| Industry Average | 8.6 | ฿34.28 |
-2%
|
| Country Average | 8.6 | ฿34.54 |
-1%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿12.4B
|
/ |
Jan 2026
฿1.3B
|
= |
|
|
฿12.4B
|
/ |
Dec 2026
฿1.5B
|
= |
|
|
฿12.4B
|
/ |
Dec 2027
฿1.8B
|
= |
|
|
฿12.4B
|
/ |
Dec 2028
฿2B
|
= |
|
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
|
Moshi Moshi Retail Corporation PCL
SET:MOSHI
|
11.6B THB | 8.7 | 17.2 | |
| CN |
|
Pop Mart International Group Ltd
HKEX:9992
|
202.4B HKD | 18.4 | 26.2 | |
| US |
|
Tractor Supply Co
NASDAQ:TSCO
|
23.6B USD | 12.8 | 21.6 | |
| US |
|
Ulta Beauty Inc
NASDAQ:ULTA
|
22.6B USD | 12.1 | 19.6 | |
| CN |
|
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
146.2B CNY | 27.1 | 43 | |
| US |
|
DICK'S Sporting Goods Inc
NYSE:DKS
|
17B USD | 10.1 | 20.1 | |
| HK |
|
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
105.5B HKD | 12 | 18.2 | |
| US |
|
Five Below Inc
NASDAQ:FIVE
|
12.2B USD | 17.4 | 34.1 | |
| NL |
G
|
Grandvision NV
F:8GV
|
7.2B EUR | 18.2 | 20.1 | |
| JP |
|
Sanrio Co Ltd
TSE:8136
|
1.3T JPY | 15.7 | 24.9 | |
| CH |
|
Dufry AG
SIX:DUFN
|
4.4B CHF | 4.9 | 92 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
Moshi Moshi Retail Corporation PCL
Glance View
Moshi Moshi Retail Corporation Public Company Limited is a Thailand-based company, which operates a lifestyle retail business. The Company offers a range of everyday lifestyle products under approximately 12 product groups, including Homewares, Stationery, Pocket, Doll, Costume, Fashion, Beauty Accessories, Cosmetics, IT Equipment, Toy, Candy and Other. The Company’s various products, which sells under its brand are designed specifically for sale in Moshi Moshi stores. The Company has approximately 100 branches across Thailand. It also sells its products through online platforms, including Shopee and Lazada.
