X Bioscience Public Company Limited (XBIO.BK)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | THB m | 416 | 412 | 344 | 312 | 319 | 130 | 159 | - |
| Operating profit | THB m | -454 | -751 | ||||||
| Net profit | THB m | -237 | -276 | -331 | -148 | -260 | -469 | -740 | - |
| EPS reported | THB | -0.62 | -0.49 | ||||||
| Operating cashflow per share | THB | -0.12 | -0.01 | ||||||
| Capex per share | THB | 0.00 | 0.00 | ||||||
| FCF per share | THB | -0.13 | -0.01 | ||||||
| Free cash flow | THB m | -95 | -133 | ||||||
| Net debt | THB m | 188 | 151 | ||||||
| Book value equity | THB m | 217 | 324 | ||||||
| Book value per share | THB | 0.29 | 0.01 | ||||||
| Number of shares | m | 754.65 | 23,251.71 | ||||||
| DPS (TTM paid) | THB | 0.00 | 0.00 |
Financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | - | - | ||||||
| P/B LTM | x | 0.59 | 0.40 | ||||||
| P/S LTM | x | 0.99 | 0.81 | ||||||
| P/FCF LTM | x | -1.35 | -0.97 | ||||||
| EV/EBITDA LTM | x | -0.89 | -0.52 | ||||||
| EV/Sales LTM | x | 2.83 | 1.81 | ||||||
| Earnings Yield LTM | % | -3.65% | -45.44% | ||||||
| FCF Yield | % | -74.06% | -103.35% | ||||||
| Quality | |||||||||
| ROE | % | -216.45% | -236.44% | ||||||
| ROIC | % | -93.16% | -1.43% | ||||||
| Operating margin | % | -3.51% | -4.72% | ||||||
| Gross margin | % | +40.86% | +40.27% | ||||||
| FCF/Sales | % | -73.34% | -83.30% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | -59.42% | -50.14% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | - | - | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | -0.40 | -0.74 | ||||||
| Net Debt/EBITDA | x | -0.58 | -0.21 | ||||||
| EBIT/Net interest | x | -17.33 | -28.26 | ||||||
| Net debt/market cap | % | +1.48% | +1.04% | ||||||
| Net debt/Equity | x | 0.87 | 0.47 | ||||||
| Gross debt/equity | x | 1.11 | 0.55 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
X Bioscience Public Company Limited, together with its subsidiaries, sells food and beverages in Thailand. It engages in the food and beverage investment and restaurant businesses. The company also manufactures and sells biological products, as well as generates and transmits electric power. Its brands include Kagonoya, Le Boeuf, and Bake Cheese Tart. The company was formerly known as Wow Factor Public Company Limited and changed its name to X Bioscience Public Company Limited in January 2025. X Bioscience Public Company Limited was founded in 1984 and is headquartered in Bangkok, Thailand.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
X Bioscience Public Company Limited (XBIO.BK)
No price history available.
Not enough data to calculate KvantraRank
Based on consensus from external analysts. Not Kvantra's opinion.
X Bioscience Public Company Limited, together with its subsidiaries, sells food and beverages in Thailand. It engages in the food and beverage investment and restaurant businesses. The company also manufactures and sells biological products, as well as generates and transmits electric power. Its brands include Kagonoya, Le Boeuf, and Bake Cheese Tart. The company was formerly known as Wow Factor Public Company Limited and changed its name to X Bioscience Public Company Limited in January 2025. X Bioscience Public Company Limited was founded in 1984 and is headquartered in Bangkok, Thailand.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free