|
Delayed
Singapore S.E.
04:46:55 29/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 0.4400 SGD | +1.15% |
|
+2.33% | -4.35% |
| 09-10 | Thai Beverage Announces Cessation of Paitoon Wongsasutthikul as Senior Vice President | CI |
| 09-02 | IFBH's Singapore Unit Signs Vitaday Licensing Deal With General Beverage | 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 | 287,470 | - | - |
| Change | - | -2.75% | -2.44% | -12.37% | -13.27% | -2.21% | - | - |
| Enterprise Value (EV) 1 | 592,999 | 556,888 | 550,339 | 525,552 | 477,513 | 453,019 | 439,443 | 429,088 |
| Change | - | -6.09% | -1.18% | -4.5% | -9.14% | -5.13% | -3% | -2.36% |
| P/E | 16.6x | 13.2x | 14.1x | 12.5x | 11.6x | 10.8x | 10x | 9.53x |
| PBR | 2.38x | 1.93x | 1.92x | 2.27x | 2.08x | 1.89x | 1.75x | 1.63x |
| PEG | - | 0.6x | -1.54x | -13.63x | -1.79x | 2.07x | 1.39x | 1.78x |
| Capitalization / Revenue | 1.69x | 1.46x | 1.39x | 1x | 0.88x | 0.86x | 0.82x | 0.8x |
| EV / Revenue | 2.47x | 2.04x | 1.97x | 1.54x | 1.43x | 1.35x | 1.26x | 1.19x |
| EV / EBITDA | 14.3x | 12x | 12.5x | 9.37x | 8.82x | 8.2x | 7.79x | 7.35x |
| EV / EBIT | 17.6x | 14.4x | 15.2x | 11.5x | 10.9x | 10.1x | 9.59x | 8.94x |
| EV / FCF | 20.7x | 13.4x | 20.2x | 18.1x | 14.5x | 10.2x | 11.4x | 10.6x |
| FCF Yield | 4.84% | 7.48% | 4.96% | 5.54% | 6.92% | 9.81% | 8.76% | 9.43% |
| 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% | 5.41% | 5.64% | 5.84% |
| 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 | 336,033 | 348,773 | 360,547 |
| EBITDA 1 | 41,613 | 46,344 | 43,971 | 56,074 | 54,157 | 55,225 | 56,424 | 58,371 |
| EBIT 1 | 33,782 | 38,583 | 36,229 | 45,874 | 43,811 | 44,852 | 45,806 | 48,010 |
| 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 | 165,549 | 151,973 | 141,618 |
| Reference price 2 | 16.23 | 15.78 | 15.40 | 13.49 | 11.70 | 11.44 | 11.44 | 11.44 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.83x | 1.35x | 8.23x | 5.37% | 8.65B | |
| 13.63x | 3.45x | 10.23x | 2.53% | 48.36B | |
| 10.86x | 2.69x | 8.98x | 7.88% | 16.93B | |
| 15.49x | 3.57x | 12.12x | 3.63% | 12.09B | |
| 67.98x | 8.79x | 44.11x | 0.23% | 6.37B | |
| 37.13x | 4.58x | 23.52x | 0.83% | 3.93B | |
| 59.44x | - | - | 1.45% | 2.67B | |
| 24.97x | 3.05x | 13.57x | 2.01% | 2.58B | |
| 31.5x | 2.21x | 17.78x | 2.16% | 1.24B | |
| Average | 30.20x | 3.71x | 17.32x | 2.9% | 11.42B | |
| Weighted average by Cap. | 19.11x | 3.51x | 12.93x | 3.53% |
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
