Valuation Thai Ha Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 17/08/2026			5-day change	1st Jan Change
0.6100 ^THB	+3.39%		-6.15%	+1.67%

08-11	Thai Ha Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	Thai Ha Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	297.5	467	444.8	389.2	253	166.8
Change	-	57.01%	-4.76%	-12.5%	-35%	-34.07%
Enterprise Value (EV) ¹	501	753.9	658.6	663.4	553.7	478.8
Change	-	50.5%	-12.65%	0.74%	-16.53%	-13.53%
P/E	-12.6x	-6.77x	-15.8x	-4.62x	-4.14x	-2.32x
PBR	0.99x	1.98x	1.37x	1.62x	1.19x	1.18x
PEG	-	-0x	0.3x	-0x	0.2x	-0.1x
Capitalization / Revenue	0.49x	0.87x	0.93x	0.81x	0.67x	0.55x
EV / Revenue	0.82x	1.4x	1.38x	1.37x	1.46x	1.57x
EV / EBITDA	-55.4x	-14.8x	-28.6x	-14x	-25.3x	-15.1x
EV / EBIT	-18.6x	-11.1x	-15.9x	-9.62x	-12.9x	-9.05x
EV / FCF	-39.1x	-9.8x	28.7x	-43x	-198x	27.5x
FCF Yield	-2.56%	-10.2%	3.49%	-2.33%	-0.51%	3.64%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0849	-0.2482	-0.1012	-0.3029	-0.2198	-0.2581
Distribution rate	-	-	-	-	-	-
Net sales ¹	609.4	537.7	476	483.4	378.5	304.6
EBITDA ¹	-9.037	-50.82	-23.03	-47.51	-21.86	-31.79
EBIT ¹	-26.98	-68.07	-41.48	-68.97	-42.92	-52.9
Net income ¹	-23.59	-69.01	-28.14	-80.54	-57.41	-68.08
Net Debt ¹	203.5	286.9	213.8	274.2	300.8	312
Reference price ²	1.0700	1.6800	1.6000	1.4000	0.9100	0.6000
Nbr of stocks (in thousands)	278,000	278,000	278,000	278,000	278,000	278,000
Announcement Date	2/25/21 A	2/22/22 A	2/27/23 A	2/27/24 A	2/25/25 A	2/25/26 A