Valuation Thai Union Group Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
12.90 ^THB	+2.38%		+1.57%	+0.78%

10-05	UOB Kay Hian Upgrades Thai Union Group to Buy from Hold; Price Target is THB14.50	MT
09-21	Thai Union Group Public Company Limited(SET:TU) dropped from FTSE All-World Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	90,769	78,672	66,827	55,317	49,345	49,731	-	-
Change	-	-13.33%	-15.06%	-17.22%	-10.8%	0.78%	-	-
Enterprise Value (EV) ¹	152,087	126,000	118,365	115,495	116,015	112,117	111,339	109,640
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-3.36%	-0.69%	-1.53%
P/E	11.7x	11.5x	-4.76x	12x	11x	11x	10.2x	9.41x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.11x	1.06x	1x
PEG	-	-1x	0x	-0x	1.49x	15.43x	1.19x	1.16x
Capitalization / Revenue	0.64x	0.51x	0.49x	0.4x	0.37x	0.36x	0.35x	0.33x
EV / Revenue	1.08x	0.81x	0.87x	0.83x	0.87x	0.81x	0.78x	0.74x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	9.39x	8.78x	8.2x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	15.3x	14.1x	12.8x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	15.3x	20.1x	20x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	6.52%	4.97%	4.99%
Dividend per Share ²	0.95	0.84	0.54	0.66	0.7	0.7441	0.8033	0.8546
Rate of return	4.87%	4.97%	3.6%	5.08%	5.47%	5.77%	6.23%	6.62%
EPS ²	1.66	1.47	-3.15	1.08	1.16	1.168	1.268	1.371
Distribution rate	57.2%	57.1%	-17.1%	61.1%	60.3%	63.7%	63.3%	62.3%
Net sales ¹	141,048	155,586	136,153	138,433	132,719	137,963	143,199	148,925
EBITDA ¹	12,440	12,374	11,103	11,587	10,380	11,934	12,683	13,375
EBIT ¹	8,256	8,050	6,912	7,222	6,170	7,324	7,908	8,560
Net income ¹	8,013	7,138	-13,933	4,985	4,609	4,794	5,234	5,680
Net Debt ¹	61,318	47,328	51,538	60,178	66,670	62,386	61,608	59,908
Reference price ²	19.50	16.90	15.00	13.00	12.80	12.90	12.90	12.90
Nbr of stocks (in thousands)	4,654,815	4,655,133	4,455,133	4,255,133	3,855,094	3,855,133	-	-
Announcement Date	2/23/22 A	2/20/23 A	2/19/24 A	2/17/25 A	2/19/26 A	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NESTLÉ S.A.	21.86x	2.95x	14.5x	3.75%	261B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.54x	15.12x	3.22%	81.43B
DANONE	16.72x	1.73x	9.84x	3.75%	44.84B
ARCHER-DANIELS-MIDLAND COMPANY	14.82x	0.53x	9.51x	2.6%	38.62B
THE HERSHEY COMPANY	20.53x	3.13x	12.73x	3.4%	34.09B
AJINOMOTO CO., INC.	34.67x	3x	17.5x	1.07%	30.83B
KRAFT HEINZ	-8.74x	1.88x	9.42x	6.47%	29.41B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.42x	17.27x	3.22%	29.7B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.57x	1.69x	11.92x	4.85%	26.73B
Average	18.15x	2.54x	13.09x	3.59%	64.07B
Weighted average by Cap.	19.77x	2.66x	13.71x	3.6%