|
End-of-day quote
Thailand S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 3.240 THB | -0.61% |
|
0.00% | +8.00% |
Company Valuation: Thai Eastern Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,119 | 3,024 | 3,866 | 3,240 | 3,499 | - |
| Change | - | -40.93% | 27.86% | -16.2% | 8% | - |
| Enterprise Value (EV) | 7,762 | 6,091 | 8,517 | 6,339 | 3,499 | 3,499 |
| Change | - | -21.53% | 39.83% | -25.58% | -44.8% | 0% |
| P/E | 6.08x | - | 6.88x | 6.12x | 6x | 4.98x |
| PBR | 1.58x | 0.95x | 1.06x | 0.83x | - | - |
| PEG | -0.1x | - | - | -1.06x | 0.6x | 0.2x |
| Capitalization / Revenue | 0.33x | 0.25x | 0.23x | 0.16x | 0.16x | 0.16x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0.16x | 0.16x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 2.87x | 3.5x |
| EV / EBIT | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | 0.26 | 0.1 | 0.21 | 0.22 | 0.22 | 0.26 |
| Rate of return | 5.49% | 3.57% | 5.87% | 7.33% | 6.79% | 8.02% |
| EPS 2 | 0.78 | - | 0.52 | 0.49 | 0.54 | 0.65 |
| Distribution rate | 33.3% | - | 40.4% | 44.9% | 40.7% | 40% |
| Net sales 1 | 15,403 | 12,143 | 16,844 | 19,980 | 21,754 | 22,465 |
| EBITDA 1 | 1,124 | 668.2 | 1,142 | 1,632 | 1,219 | 1,000 |
| EBIT | 804.1 | 337.4 | 784.2 | 561.6 | - | - |
| Net income 1 | 684 | 214.9 | 556.3 | 533.4 | 583 | 707 |
| Net Debt | 2,643 | 3,067 | 4,651 | 3,099 | - | - |
| Reference price 2 | 4.740 | 2.800 | 3.580 | 3.000 | 3.240 | 3.240 |
| Nbr of stocks (in thousands) | 1,080,000 | 1,080,000 | 1,080,000 | 1,080,000 | 1,080,000 | - |
| Announcement Date | 2/27/23 A | 2/28/24 A | 2/28/25 A | 2/28/26 A | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.04x | - | - | 6.75% | 104M | |
| 13.82x | 1.05x | 5.64x | 3.33% | 31.63B | |
| 13.48x | 0.95x | 5.33x | 4.17% | 24B | |
| 14.6x | 1.23x | 5.36x | 3.98% | 8.03B | |
| 8.06x | 1.07x | 5.13x | 3.59% | 6.48B | |
| 8.51x | 0.88x | 5.01x | 3.48% | 5.43B | |
| 23.55x | 1.49x | 11.5x | 0.2% | 5.27B | |
| 5.31x | 0.46x | 2.96x | 5.26% | 5.22B | |
| 8.5x | - | - | 3.05% | 4.91B | |
| 15.22x | - | - | 3.17% | 4.89B | |
| Average | 11.71x | 1.02x | 5.85x | 3.7% | 9.6B | |
| Weighted average by Cap. | 12.97x | 1.02x | 5.65x | 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
- TEGH Stock
- Valuation Thai Eastern Group
Select your edition
All financial news and data tailored to specific country editions
