Rojukis International PCL
SET:KISS
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 (10.2), the stock would be worth ฿5.13 (68% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.1 | ฿3.06 |
0%
|
| 3-Year Average | 10.2 | ฿5.13 |
+68%
|
| 5-Year Average | 15.3 | ฿7.72 |
+152%
|
| Industry Average | 9.3 | ฿4.69 |
+53%
|
| Country Average | 8.6 | ฿4.35 |
+42%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿1.5B
|
/ |
Jan 2026
฿233.3m
|
= |
|
|
฿1.5B
|
/ |
Dec 2026
฿243.8m
|
= |
|
|
฿1.5B
|
/ |
Dec 2027
฿273.4m
|
= |
|
|
฿1.5B
|
/ |
Dec 2028
฿298.9m
|
= |
|
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 |
R
|
Rojukis International PCL
SET:KISS
|
1.8B THB | 6.1 | 10.8 | |
| FR |
|
L'Oreal SA
PAR:OR
|
184.2B EUR | 17.1 | 30.1 | |
| UK |
|
Unilever PLC
LSE:ULVR
|
92B GBP | 11.3 | 11.2 | |
| IN |
|
Hindustan Unilever Ltd
NSE:HINDUNILVR
|
5.2T INR | 36.4 | 37.8 | |
| UK |
|
HALEON PLC
LSE:HLN
|
31.4B GBP | 13.2 | 18.8 | |
| US |
|
Estee Lauder Companies Inc
NYSE:EL
|
27.4B USD | 14.3 | -154.1 | |
| DE |
|
Beiersdorf AG
XETRA:BEI
|
16.4B EUR | 8.2 | 17.4 | |
| JP |
|
Kao Corp
TSE:4452
|
2.7T JPY | 10 | 22.6 | |
| IN |
|
Godrej Consumer Products Ltd
NSE:GODREJCP
|
1.1T INR | 38 | 63.1 | |
| CA |
|
Relevium Technologies Inc
XTSX:RLV
|
12.2B CAD | -6 373.4 | -4 624.4 | |
| IN |
|
Dabur India Ltd
NSE:DABUR
|
783.4B INR | 31.6 | 43.5 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
Rojukis International PCL
Glance View
Rojukiss International Public Co. Ltd. is engaged in manufacture and distribution of skin care, cosmetics and food supplement products. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2021-02-19. The firm develops, outsources production and distributes skincare, cosmetic, and dietary supplement products. The firm operates its business of importing and marketing skincare branded Rojukiss under the trademark from Korea. The firm operates its business in three categories, including Skin Care products, Color Cosmetics and Food Supplements. The Company’s brands include Rojukiss, PhDerma, Best Korea, Wonder Herb and Sis2Sis. The firm distributes its products under different brands both domestic and international markets, such as Laos, Cambodia and Indonesia.
