Switch theme
Sign up to access all valuation multiples
Carabao Group PCL manufactures and distributes energy drinks, water, and coffee under different brand names through its subsidiaries. It operates in three reportable segments; Manufacture and distribution of drinks under Group’s trademark, Distribution of OEM products under Group's trademark, and Distribution of other Products. A majority of the company's revenue is generated from the Manufacture and distribution of drinks under Group's trademark segment which manufactures and sells carbonated and non-carbonated energy drinks, coffee, sports drinks, and vitamin-C drinks through Carabao and Woody C plus brands. Geographically, the company generates maximum revenue from the domestic market, and the rest from overseas markets like the United Kingdom, China, and other regions.
2013
2.8K+
LTM Revenue $639M
LTM EBITDA $130M
$1.8B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Carabao Group has a last 12-month revenue of $639M and a last 12-month EBITDA of $130M.
In the most recent fiscal year, Carabao Group achieved revenue of $616M and an EBITDA of $130M.
Carabao Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Carabao Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $554M | $616M | XXX | XXX | XXX |
| Gross Profit | $166M | $143M | XXX | XXX | XXX |
| Gross Margin | 30% | 23% | XXX | XXX | XXX |
| EBITDA | $95.2M | $130M | XXX | XXX | XXX |
| EBITDA Margin | 17% | 21% | XXX | XXX | XXX |
| Net Profit | $67.2M | $56.5M | XXX | XXX | XXX |
| Net Margin | 12% | 9% | XXX | XXX | XXX |
| Net Debt | $168M | $122M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Carabao Group's stock price is THB 61 (or $2).
Carabao Group has current market cap of THB 60.5B (or $1.8B), and EV of THB 62.2B (or $1.8B).
See Carabao Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.8B | $1.8B | XXX | XXX | XXX | XXX | $0.09 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Carabao Group has market cap of $1.8B and EV of $1.8B.
Carabao Group's trades at 2.9x LTM EV/Revenue multiple, and 14.1x LTM EBITDA.
Analysts estimate Carabao Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Carabao Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.8B | XXX | XXX | XXX |
| EV/Revenue | 3.0x | XXX | XXX | XXX |
| EV/EBITDA | 14.1x | XXX | XXX | XXX |
| P/E | 21.3x | XXX | XXX | XXX |
| P/E/Growth | 1.6x | XXX | XXX | XXX |
| EV/FCF | 14.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpCarabao Group's NTM/LTM revenue growth is 12%
Carabao Group's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $25K for the same period.
Over next 12 months, Carabao Group's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Carabao Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Carabao Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 11% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 21% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 36% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 33% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $25K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 7% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 4% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 11% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Agthia Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Acomo | XXX | XXX | XXX | XXX | XXX | XXX |
| ForFarmers | XXX | XXX | XXX | XXX | XXX | XXX |
| JDE Peets | XXX | XXX | XXX | XXX | XXX | XXX |
| Sligro Food Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Carabao Group acquired XXX companies to date.
Last acquisition by Carabao Group was XXXXXXXX, XXXXX XXXXX XXXXXX . Carabao Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Carabao Group founded? | Carabao Group was founded in 2013. |
| Where is Carabao Group headquartered? | Carabao Group is headquartered in Thailand. |
| How many employees does Carabao Group have? | As of today, Carabao Group has 2.8K+ employees. |
| Who is the CEO of Carabao Group? | Carabao Group's CEO is Mr. Sathien Sathientham. |
| Is Carabao Group publicy listed? | Yes, Carabao Group is a public company listed on BKK. |
| What is the stock symbol of Carabao Group? | Carabao Group trades under CBG ticker. |
| When did Carabao Group go public? | Carabao Group went public in 2014. |
| Who are competitors of Carabao Group? | Similar companies to Carabao Group include e.g. Agthia Group, Acomo, ForFarmers, JDE Peets. |
| What is the current market cap of Carabao Group? | Carabao Group's current market cap is $1.8B |
| What is the current revenue of Carabao Group? | Carabao Group's last 12-month revenue is $639M. |
| What is the current EBITDA of Carabao Group? | Carabao Group's last 12-month EBITDA is $130M. |
| What is the current EV/Revenue multiple of Carabao Group? | Current revenue multiple of Carabao Group is 2.9x. |
| What is the current EV/EBITDA multiple of Carabao Group? | Current EBITDA multiple of Carabao Group is 14.1x. |
| What is the current revenue growth of Carabao Group? | Carabao Group revenue growth between 2023 and 2024 was 11%. |
| Is Carabao Group profitable? | Yes, Carabao Group is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
