|
Market Closed -
Singapore S.E.
12:06:56 01/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 0.4600 SGD | -1.08% |
|
-1.08% | - |
| 08-18 | Thai Beverage Sets Up China Marketing Subsidiary | MT |
| 08-14 | ThaiBev's EBITDA Up 7.2% in Nine Months to June | MT |
Company Valuation: Thai Beverage
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 407,676 | 396,474 | 386,809 | 338,955 | 293,980 | 302,032 | - | - |
| Change | - | -2.75% | -2.44% | -12.37% | -13.27% | 2.74% | - | - |
| Enterprise Value (EV) 1 | 592,999 | 556,888 | 550,339 | 525,552 | 477,513 | 467,657 | 454,090 | 443,786 |
| Change | - | -6.09% | -1.18% | -4.5% | -9.14% | -2.06% | -2.9% | -2.27% |
| P/E | 16.6x | 13.2x | 14.1x | 12.5x | 11.6x | 11.3x | 10.5x | 10x |
| PBR | 2.38x | 1.93x | 1.92x | 2.27x | 2.08x | 1.99x | 1.84x | 1.71x |
| PEG | - | 0.6x | -1.54x | -13.63x | -1.79x | 2.16x | 1.46x | 1.87x |
| Capitalization / Revenue | 1.69x | 1.46x | 1.39x | 1x | 0.88x | 0.9x | 0.87x | 0.84x |
| EV / Revenue | 2.47x | 2.04x | 1.97x | 1.54x | 1.43x | 1.39x | 1.3x | 1.23x |
| EV / EBITDA | 14.3x | 12x | 12.5x | 9.37x | 8.82x | 8.47x | 8.04x | 7.6x |
| EV / EBIT | 17.6x | 14.4x | 15.2x | 11.5x | 10.9x | 10.4x | 9.91x | 9.24x |
| EV / FCF | 20.7x | 13.4x | 20.2x | 18.1x | 14.5x | 10.5x | 11.8x | 11x |
| FCF Yield | 4.84% | 7.48% | 4.96% | 5.54% | 6.92% | 9.5% | 8.48% | 9.12% |
| Dividend per Share 2 | 0.5 | 0.6 | 0.6 | 0.62 | 0.62 | 0.6183 | 0.6448 | 0.6684 |
| Rate of return | 3.08% | 3.8% | 3.9% | 4.6% | 5.3% | 5.15% | 5.37% | 5.56% |
| EPS 2 | 0.98 | 1.2 | 1.09 | 1.08 | 1.01 | 1.063 | 1.139 | 1.2 |
| Distribution rate | 51% | 50% | 55% | 57.4% | 61.4% | 58.2% | 56.6% | 55.7% |
| Net sales 1 | 240,543 | 272,359 | 279,085 | 340,289 | 333,286 | 336,315 | 349,064 | 360,936 |
| EBITDA 1 | 41,613 | 46,344 | 43,971 | 56,074 | 54,157 | 55,242 | 56,444 | 58,384 |
| EBIT 1 | 33,782 | 38,583 | 36,229 | 45,874 | 43,811 | 44,867 | 45,830 | 48,034 |
| Net income 1 | 24,645 | 30,106 | 27,434 | 27,216 | 25,361 | 27,113 | 28,905 | 30,420 |
| Net Debt 1 | 185,323 | 160,414 | 163,530 | 186,597 | 183,534 | 165,625 | 152,058 | 141,754 |
| Reference price 2 | 16.23 | 15.78 | 15.40 | 13.49 | 11.70 | 12.02 | 12.02 | 12.02 |
| Nbr of stocks (in thousands) | 25,118,755 | 25,120,888 | 25,124,754 | 25,127,675 | 25,130,487 | 25,131,686 | - | - |
| Announcement Date | 11/26/21 A | 11/25/22 A | 11/22/23 A | 11/21/24 A | 11/25/25 A | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.41x | 1.4x | 8.51x | 5.1% | 9.19B | |
| 14.52x | 3.61x | 10.71x | 2.38% | 51.51B | |
| 11.74x | 2.79x | 9.3x | 7.24% | 18.85B | |
| 15.9x | 3.58x | 12.3x | 3.58% | 12.3B | |
| 66.91x | 8.65x | 43.41x | 0.23% | 6.31B | |
| 39.16x | 4.64x | 24.68x | 0.67% | 3.88B | |
| 26.5x | 3.19x | 14.2x | 1.9% | 2.78B | |
| 54.89x | 4.08x | 29.06x | 0.92% | 1.82B | |
| 30.23x | - | - | 2.84% | 1.35B | |
| Average | 30.14x | 3.99x | 19.02x | 2.76% | 12B | |
| Weighted average by Cap. | 19.06x | 3.60x | 13.30x | 3.38% |
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
- Y92 Stock
- Valuation Thai Beverage
Select your edition
All financial news and data tailored to specific country editions
