|
End-of-day quote
Thailand S.E.
25/09/2026
|
5-day change | 1st Jan Change | ||
| 6.150 THB | -0.81% |
|
+1.65% | -11.51% |
Company Valuation: Thai Airways International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 7,247 | 196,708 | 174,065 | - | - |
| Change | - | 2,614.41% | -11.51% | - | - |
| Enterprise Value (EV) 1 | 7,247 | 235,802 | 226,613 | 213,871 | 217,201 |
| Change | - | 3,153.87% | -3.9% | -5.62% | 1.56% |
| P/E | -0.53x | 6.38x | 9.82x | 7.74x | 7.35x |
| PBR | - | 2.59x | 1.98x | 1.59x | 1.31x |
| PEG | - | -0x | -0.2x | 0.3x | 1.36x |
| Capitalization / Revenue | - | 1.07x | 0.89x | 0.83x | 0.78x |
| EV / Revenue | - | 1.29x | 1.16x | 1.02x | 0.97x |
| EV / EBITDA | - | 4.12x | 5.46x | 4.3x | 3.98x |
| EV / EBIT | - | 5.65x | 8.76x | 6.45x | 6.09x |
| EV / FCF | - | 9.39x | 14.5x | 26.5x | 15.2x |
| FCF Yield | - | 10.6% | 6.92% | 3.77% | 6.58% |
| Dividend per Share 2 | - | 0.21 | 0.1547 | 0.1955 | 0.2086 |
| Rate of return | - | 3.02% | 2.52% | 3.18% | 3.39% |
| EPS 2 | -6.26 | 1.09 | 0.6265 | 0.7942 | 0.8372 |
| Distribution rate | - | 19.3% | 24.7% | 24.6% | 24.9% |
| Net sales 1 | - | 183,442 | 195,411 | 210,149 | 224,218 |
| EBITDA 1 | - | 57,259 | 41,502 | 49,720 | 54,632 |
| EBIT 1 | - | 41,740 | 25,869 | 33,184 | 35,690 |
| Net income 1 | -26,934 | 30,910 | 17,701 | 22,591 | 23,688 |
| Net Debt 1 | - | 39,094 | 52,548 | 39,806 | 43,136 |
| Reference price 2 | 3.320 | 6.950 | 6.150 | 6.150 | 6.150 |
| Nbr of stocks (in thousands) | 2,182,772 | 28,303,292 | 28,303,292 | - | - |
| Announcement Date | 2/25/25 A | 2/27/26 A | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.82x | 1.16x | 5.46x | 2.52% | 5.21B | |
| 13.44x | 0.94x | 7.46x | 0.89% | 55.56B | |
| 10.68x | 0.81x | 6.86x | -.--% | 37B | |
| 13.64x | 1.36x | 6.22x | 1.86% | 27.76B | |
| 8.31x | 0.81x | 3.87x | 2.15% | 25.43B | |
| 65.14x | 2.25x | 13.06x | 0.07% | 19.93B | |
| 28.27x | 1.08x | 5.76x | 3.73% | 16.4B | |
| -10.5x | 1.58x | 11.12x | -.--% | 15.8B | |
| 11.59x | 1.18x | 4.88x | - | 14.97B | |
| -11.9x | 1.58x | 10.34x | -.--% | 11.49B | |
| Average | 13.85x | 1.27x | 7.50x | 1.25% | 22.95B | |
| Weighted average by Cap. | 14.88x | 1.17x | 7.36x | 1.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- THAI Stock
- Valuation Thai Airways International
Select your edition
All financial news and data tailored to specific country editions
