Moshi Moshi Retail Corporation PCL
SET:MOSHI
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), the stock would be worth ฿54.04 (35% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11.1 | ฿40 |
0%
|
| 3-Year Average | 15 | ฿54.04 |
+35%
|
| 5-Year Average | 15 | ฿54.04 |
+35%
|
| Industry Average | 8.6 | ฿30.83 |
-23%
|
| Country Average | 8.6 | ฿31.06 |
-22%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿11.8B
|
/ |
Jul 2025
฿1.2B
|
= |
|
|
฿11.8B
|
/ |
Dec 2025
฿1.3B
|
= |
|
|
฿11.8B
|
/ |
Dec 2026
฿1.6B
|
= |
|
|
฿11.8B
|
/ |
Dec 2027
฿1.8B
|
= |
|
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
|
13.2B THB | 11.1 | 21.8 | |
| CN |
|
Pop Mart International Group Ltd
HKEX:9992
|
337.3B HKD | 32.2 | 44.3 | |
| US |
|
Ulta Beauty Inc
NASDAQ:ULTA
|
30.9B USD | 16.6 | 26 | |
| CN |
|
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
195.8B CNY | 45.7 | 57.6 | |
| US |
|
Tractor Supply Co
NASDAQ:TSCO
|
27.4B USD | 14.8 | 25 | |
| HK |
|
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
139.9B HKD | 15.2 | 23.4 | |
| US |
|
DICK'S Sporting Goods Inc
NYSE:DKS
|
18B USD | 10.1 | 17.5 | |
| US |
|
Five Below Inc
NASDAQ:FIVE
|
11.9B USD | 19.6 | 38.7 | |
| JP |
|
Sanrio Co Ltd
TSE:8136
|
1.4T JPY | 16.9 | 26.6 | |
| NL |
G
|
Grandvision NV
F:8GV
|
7.2B EUR | 18.2 | 20.1 | |
| 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.
