|
End-of-day quote
Thailand S.E.
08/09/2026
|
5-day change | 1st Jan Change | ||
| 2.660 THB | 0.00% |
|
0.00% | -8.28% |
Company Valuation: Thai Wah
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,886 | 4,578 | 2,342 | 2,553 | 2,342 | - | - |
| Change | - | -6.31% | - | 9.02% | -8.28% | - | - |
| Enterprise Value (EV) 1 | 4,886 | 4,578 | 2,342 | 2,885 | 2,475 | 2,124 | 1,808 |
| Change | - | -6.31% | - | 23.17% | -14.2% | -14.18% | -14.88% |
| P/E | 15x | 15.3x | -33.3x | 16.1x | 10.6x | 8.06x | 7x |
| PBR | 0.95x | - | - | 0.53x | 0.47x | 0.45x | 0.44x |
| PEG | - | -1.89x | - | -0x | 0.3x | 0.3x | 0.5x |
| Capitalization / Revenue | 0.54x | 0.44x | - | 0.28x | 0.21x | 0.22x | 0.22x |
| EV / Revenue | 0.54x | 0.44x | - | 0.31x | 0.22x | 0.2x | 0.17x |
| EV / EBITDA | 5.04x | 4.97x | - | 4.03x | 3.5x | 2.62x | 2.07x |
| EV / EBIT | - | - | - | 11.5x | 9.74x | 6.12x | 4.54x |
| EV / FCF | - | - | - | 5.05x | -6.1x | -7.75x | -4.95x |
| FCF Yield | - | - | - | 19.8% | -16.4% | -12.9% | -20.2% |
| Dividend per Share 2 | 0.2159 | - | - | 0.057 | 0.08 | 0.11 | 0.13 |
| Rate of return | 3.89% | - | - | 1.97% | 3.01% | 4.14% | 4.89% |
| EPS 2 | 0.37 | 0.34 | -0.08 | 0.18 | 0.25 | 0.33 | 0.38 |
| Distribution rate | 58.4% | - | - | 31.7% | 32% | 33.3% | 34.2% |
| Net sales 1 | 9,105 | 10,421 | - | 9,206 | 11,220 | 10,515 | 10,866 |
| EBITDA 1 | 969.5 | 920.4 | - | 715.4 | 707 | 810 | 872 |
| EBIT 1 | - | - | - | 251.2 | 254 | 347 | 398 |
| Net income 1 | 323 | 298.2 | -71.41 | 155.9 | 219 | 289 | 331 |
| Net Debt 1 | - | - | - | 331.3 | 133 | -218 | -534 |
| Reference price 2 | 5.550 | 5.200 | 2.660 | 2.900 | 2.660 | 2.660 | 2.660 |
| Nbr of stocks (in thousands) | 880,421 | 880,421 | 880,421 | 880,421 | 880,421 | - | - |
| Announcement Date | 2/22/22 A | 2/21/23 A | 2/17/25 A | 2/24/26 A | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.64x | 0.22x | 3.5x | 3.01% | 71.2M | |
| 16.61x | 2.19x | 9.38x | 3.01% | 10.68B | |
| 20.27x | 2.71x | 15.11x | 2.42% | 7.41B | |
| 14.86x | 1.23x | 9.88x | 2.85% | 5.57B | |
| 12.83x | 3.33x | 8.17x | 4.51% | 5.55B | |
| 13.35x | 2.01x | 6.62x | 5.38% | 2.78B | |
| 10.49x | 3.45x | 8.77x | 8.39% | 2.54B | |
| 10.13x | 1.9x | 4.58x | 3.73% | 1.28B | |
| Average | 13.65x | 2.13x | 8.25x | 4.16% | 4.49B | |
| Weighted average by Cap. | 15.58x | 2.39x | 10.02x | 3.68% |
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
- TWPC Stock
- Valuation Thai Wah
Select your edition
All financial news and data tailored to specific country editions
