Valuation Minor International

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
22.60 ^THB	-0.44%		-1.74%	-7.00%

08-18	Minor International Public Company Limited, Q2 2026 Earnings Call, Aug 13, 2026
08-14	Minor International Public Company Limited Declares Interim Cash Dividend for Operating Period from 01 January 2026 to 30 June 2026, Payable on September 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	149,896	170,119	165,076	147,419	137,502	127,115	-	-
Change	-	13.49%	-2.96%	-10.7%	-6.73%	-7.55%	-	-
Enterprise Value (EV) ¹	256,679	170,119	253,374	226,718	221,205	212,915	204,280	208,518
Change	-	-33.72%	48.94%	-10.52%	-2.43%	-3.75%	-4.06%	2.07%
P/E	-10.2x	60.8x	45.4x	24.5x	18.8x	13.4x	12.2x	10.9x
PBR	2.2x	-	2.15x	1.68x	1.54x	1.36x	1.33x	1.28x
PEG	-	-1x	2x	0.4x	0.9x	0.4x	1.2x	0.9x
Capitalization / Revenue	2.16x	1.42x	1.11x	0.91x	0.86x	0.76x	0.73x	0.69x
EV / Revenue	3.69x	1.42x	1.7x	1.41x	1.38x	1.28x	1.17x	1.13x
EV / EBITDA	22.7x	4.85x	6.23x	5.22x	5.14x	4.84x	4.43x	4.34x
EV / EBIT	-29.8x	10.8x	12.5x	12.6x	13.6x	9.95x	8.89x	8.31x
EV / FCF	29.7x	-	8.67x	7.44x	9.31x	13.8x	8.19x	8.06x
FCF Yield	3.37%	-	11.5%	13.4%	10.7%	7.25%	12.2%	12.4%
Dividend per Share ²	-	-	-	-	0.7	0.7254	0.7935	0.8548
Rate of return	-	-	-	-	2.88%	3.21%	3.51%	3.78%
EPS ²	-2.83	0.53	0.65	1.06	1.29	1.682	1.857	2.079
Distribution rate	-	-	-	-	54.3%	43.1%	42.7%	41.1%
Net sales ¹	69,481	119,929	149,340	161,352	160,619	166,600	174,456	184,625
EBITDA ¹	11,323	35,073	40,673	43,394	42,999	43,971	46,064	48,015
EBIT ¹	-8,619	15,798	20,273	17,936	16,260	21,406	22,971	25,083
Net income ¹	-13,167	4,286	5,407	7,750	9,009	10,015	10,923	12,121
Net Debt ¹	106,783	-	88,298	79,299	83,703	85,799	77,165	81,402
Reference price ²	28.75	32.25	29.50	26.00	24.30	22.60	22.60	22.60
Nbr of stocks (in thousands)	5,213,770	5,275,015	5,595,798	5,669,977	5,658,527	5,624,575	-	-
Announcement Date	2/25/22 A	2/23/23 A	2/8/24 A	2/14/25 A	2/13/26 A	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MINOR INTERNATIONAL	13.43x	1.28x	4.84x	3.21%	3.89B
MARRIOTT INTERNATIONAL, INC.	31.92x	3.97x	18.39x	0.8%	92.93B
HILTON WORLDWIDE HOLDINGS INC.	39x	6.63x	21.26x	0.19%	73.51B
INTERCONTINENTAL HOTELS GROUP PLC	27.11x	10.42x	18.69x	1.3%	23.55B
HYATT HOTELS CORPORATION	55.87x	2.87x	17.5x	0.33%	17.03B
ACCOR	20.38x	2.37x	10.83x	3.18%	12.36B
THE INDIAN HOTELS COMPANY LIMITED	45.8x	9.13x	26.72x	0.46%	10.91B
TRAVEL + LEISURE CO.	10.04x	1.96x	7.61x	3.38%	4.39B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	15.45x	1.39x	9.26x	3.01%	3.87B
ITC HOTELS LIMITED	33.2x	7.06x	20.25x	0.79%	3.59B
Average	29.22x	4.71x	15.54x	1.66%	24.6B
Weighted average by Cap.	34.34x	5.38x	18.68x	0.86%