Company Valuation: Thai Reinsurance

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2025 2026
Market Cap 1 4,173 3,330 1,391 1,855
Change - -20.2% - 33.33%
Enterprise Value (EV) 4,173 3,330 1,391 1,855
Change - -20.2% - 33.33%
P/E - 15.8x -330x -
PBR - - - -
PEG - - - -
Capitalization / Revenue - - - -
EV / Revenue - - - -
EV / EBITDA - - - -
EV / EBIT - 0x - 6.2x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 - 0.05 -0.001 -
Distribution rate - - - -
Net sales - - - -
EBITDA - - - -
EBIT 1 - 286.7 - 299
Net income 1 -194 209.6 -2.74 296
Net Debt - - - -
Reference price 2 0.9900 0.7900 0.3300 0.4400
Nbr of stocks (in thousands) 4,214,994 4,214,994 4,214,994 4,214,994
Announcement Date 2/28/23 A 2/28/24 A 2/25/26 A -
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 56.79M
10.06x - - 4.98% 75.79B
10.8x1.44x - 5.18% 35.31B
7.19x - - 2.16% 14.19B
8.73x - - 0.51% 13.44B
9.25x - - - 2.74B
12.54x - - - 1.08B
6.57x - - 5.84% 914M
7x - - 4.29% 791M
Average 9.02x 1.44x 3.83% 16.03B
Weighted average by Cap. 9.80x 1.44x 4.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. THRE Stock
  4. Valuation Thai Reinsurance