|
Market Closed -
Singapore S.E.
12:04:39 18/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 0.4700 SGD | 0.00% |
|
+1.08% | +2.17% |
| 02:37pm | 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 | 305,419 | - | - |
| Change | - | -2.75% | -2.44% | -12.37% | -13.27% | 3.89% | - | - |
| Enterprise Value (EV) 1 | 592,999 | 556,888 | 550,339 | 525,552 | 477,513 | 471,329 | 457,719 | 447,621 |
| Change | - | -6.09% | -1.18% | -4.5% | -9.14% | -1.3% | -2.89% | -2.21% |
| P/E | 16.6x | 13.2x | 14.1x | 12.5x | 11.6x | 11.4x | 10.6x | 10x |
| PBR | 2.38x | 1.93x | 1.92x | 2.27x | 2.08x | 2.01x | 1.86x | 1.73x |
| PEG | - | 0.6x | -1.54x | -13.63x | -1.79x | 2x | 1.43x | 1.74x |
| Capitalization / Revenue | 1.69x | 1.46x | 1.39x | 1x | 0.88x | 0.91x | 0.87x | 0.84x |
| EV / Revenue | 2.47x | 2.04x | 1.97x | 1.54x | 1.43x | 1.4x | 1.3x | 1.23x |
| EV / EBITDA | 14.3x | 12x | 12.5x | 9.37x | 8.82x | 8.53x | 8.07x | 7.61x |
| EV / EBIT | 17.6x | 14.4x | 15.2x | 11.5x | 10.9x | 10.5x | 9.89x | 9.21x |
| EV / FCF | 20.7x | 13.4x | 20.2x | 18.1x | 14.5x | 10.6x | 11.1x | 11.1x |
| FCF Yield | 4.84% | 7.48% | 4.96% | 5.54% | 6.92% | 9.43% | 9.01% | 9.04% |
| Dividend per Share 2 | 0.5 | 0.6 | 0.6 | 0.62 | 0.62 | 0.618 | 0.6315 | 0.6595 |
| Rate of return | 3.08% | 3.8% | 3.9% | 4.6% | 5.3% | 5.09% | 5.2% | 5.43% |
| EPS 2 | 0.98 | 1.2 | 1.09 | 1.08 | 1.01 | 1.067 | 1.147 | 1.213 |
| Distribution rate | 51% | 50% | 55% | 57.4% | 61.4% | 57.9% | 55.1% | 54.4% |
| Net sales 1 | 240,543 | 272,359 | 279,085 | 340,289 | 333,286 | 336,893 | 351,406 | 365,084 |
| EBITDA 1 | 41,613 | 46,344 | 43,971 | 56,074 | 54,157 | 55,278 | 56,739 | 58,798 |
| EBIT 1 | 33,782 | 38,583 | 36,229 | 45,874 | 43,811 | 45,102 | 46,303 | 48,615 |
| 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 | 165,910 | 152,300 | 142,202 |
| Reference price 2 | 16.23 | 15.78 | 15.40 | 13.49 | 11.70 | 12.15 | 12.15 | 12.15 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.38x | 1.4x | 8.53x | 5.09% | 9.25B | |
| 14.96x | 3.65x | 11.26x | 2.32% | 51.35B | |
| 12.39x | 2.89x | 9.61x | 6.85% | 19.85B | |
| 16.49x | 3.69x | 12.68x | 3.45% | 12.73B | |
| 70.02x | 9.05x | 45.44x | 0.22% | 6.57B | |
| 39.1x | 4.55x | 24.47x | 0.68% | 3.85B | |
| 27.15x | 3.25x | 14.47x | 1.85% | 2.84B | |
| 29x | - | - | 2.96% | 1.3B | |
| 31.25x | 2.21x | 17.71x | 2.2% | 1.29B | |
| Average | 27.97x | 3.84x | 18.02x | 2.85% | 12.11B | |
| Weighted average by Cap. | 19.22x | 3.65x | 13.61x | 3.32% |
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
