Valuation Thai Union Group Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 22:55:57 17/09/2026 +03			5-day change	1st Jan Change
0.3320 ^EUR	+6.41%		-3.70%	+5.41%

09-08	Thai Union Feedmill Forms New Subsidiary in Ecuador	MT
09-04	Thai Union Group Public Company Limited, Q1 2026 Earnings Call, May 06, 2026

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	50,502	-	-
Change	-	-13.33%	-15.06%	-17.22%	-10.8%	2.34%	-	-
Enterprise Value (EV) ¹	152,087	126,000	118,365	115,495	116,015	111,115	110,646	108,536
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-4.22%	-0.42%	-1.91%
P/E	11.7x	11.5x	-4.76x	12x	11x	11.1x	10.4x	9.71x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.14x	1.08x	1.02x
PEG	-	-1x	0x	-0x	1.49x	6.43x	1.49x	1.41x
Capitalization / Revenue	0.64x	0.51x	0.49x	0.4x	0.37x	0.36x	0.35x	0.34x
EV / Revenue	1.08x	0.81x	0.87x	0.83x	0.87x	0.8x	0.77x	0.74x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	9.23x	8.65x	8.16x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	15.3x	14.2x	13x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	15.9x	21.4x	20.1x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	6.29%	4.68%	4.97%
Dividend per Share ²	0.95	0.84	0.54	0.66	0.7	0.7447	0.8002	0.8664
Rate of return	4.87%	4.97%	3.6%	5.08%	5.47%	5.68%	6.11%	6.61%
EPS ²	1.66	1.47	-3.15	1.08	1.16	1.18	1.262	1.349
Distribution rate	57.2%	57.1%	-17.1%	61.1%	60.3%	63.1%	63.4%	64.2%
Net sales ¹	141,048	155,586	136,153	138,433	132,719	138,622	143,090	147,104
EBITDA ¹	12,440	12,374	11,103	11,587	10,380	12,041	12,797	13,302
EBIT ¹	8,256	8,050	6,912	7,222	6,170	7,269	7,818	8,341
Net income ¹	8,013	7,138	-13,933	4,985	4,609	4,827	5,268	5,685
Net Debt ¹	61,318	47,328	51,538	60,178	66,670	60,613	60,143	58,034
Reference price ²	19.50	16.90	15.00	13.00	12.80	13.10	13.10	13.10
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.($)
MOWI ASA	33.44x	2.02x	9.28x	4.15%	11.39B
SALMAR ASA	23.8x	3.01x	11.19x	3.98%	8.14B
LEROY SEAFOOD	24.5x	1.03x	6.98x	5.87%	2.71B
NISSUI CORPORATION	12.28x	0.64x	8.73x	2.87%	2.32B
AUSTEVOLL SEAFOOD ASA	16.97x	0.72x	4.63x	7.8%	1.8B
THAI UNION GROUP	10.51x	0.78x	9x	6.01%	1.44B
DONGWON INDUSTRIES CO., LTD.	8.24x	0.33x	3.8x	3.35%	1.17B
Average	18.53x	1.22x	7.66x	4.86%	4.14B
Weighted average by Cap.	25.02x	1.89x	9.04x	4.45%