Valuation Thanapiriya

Stocks

End-of-day quote Thailand S.E. 25/08/2026			5-day change	1st Jan Change
2.880 ^THB	-0.69%		-2.04%	+7.46%

08-14	Thanapiriya Public Company Limited Announces Interim Cash Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 10 September 2026	CI
08-11	Thanapiriya Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,240	3,200	2,352	2,624	2,144	2,320	-	-
Change	-	-24.53%	-26.5%	11.56%	-18.29%	8.21%	-	-
Enterprise Value (EV)	4,240	3,200	2,352	2,624	2,144	2,320	2,320	2,320
Change	-	-24.53%	-26.5%	11.56%	-18.29%	8.21%	0%	0%
P/E	22.1x	21.5x	15.2x	14.1x	10.1x	11.6x	9.67x	9.67x
PBR	4.66x	3.23x	2.18x	2.2x	1.62x	1.6x	1.46x	-
PEG	-	-1x	3.53x	0.7x	0.7x	-1.93x	0.5x	-
Capitalization / Revenue	1.62x	1.32x	0.9x	0.91x	0.69x	0.73x	0.64x	0.62x
EV / Revenue	0x	0x	0x	0x	0x	0.73x	0.64x	0.62x
EV / EBITDA	0x	0x	0x	0x	0x	6.95x	6.04x	5.8x
EV / EBIT	0x	0x	0x	0x	0x	8.06x	7.18x	-
EV / FCF	0x	-0x	0x	0x	0x	7.3x	6.24x	-
FCF Yield	2.77%	-0.12%	4.75%	2.77%	6.74%	13.7%	16%	-
Dividend per Share ²	0.1	0.08	0.085	0.095	0.105	0.11	0.125	0.13
Rate of return	1.89%	2%	2.89%	2.9%	3.92%	3.79%	4.31%	4.48%
EPS ²	0.24	0.186	0.194	0.232	0.266	0.25	0.3	0.3
Distribution rate	41.7%	43%	43.8%	40.9%	39.5%	44%	41.7%	43.3%
Net sales ¹	2,623	2,433	2,613	2,873	3,091	3,198	3,598	3,724
EBITDA ¹	286	237.2	247.8	291.4	330	334	384	400
EBIT ¹	238.7	186.5	194.9	233.3	267.2	288	323	-
Net income ¹	192.1	149	155.5	185.5	212.6	216.5	239	238
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.300	4.000	2.940	3.280	2.680	2.900	2.900	2.900
Nbr of stocks (in thousands)	800,000	800,000	800,000	800,000	800,000	800,000	-	-
Announcement Date	2/23/22 A	2/20/23 A	2/19/24 A	2/25/25 A	2/25/26 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.($)
THANAPIRIYA	11.6x	-	-	3.79%	70.64M
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.22x	0.87x	5.89x	6.23%	37.82B
CASEY'S GENERAL STORES, INC.	37.81x	1.55x	19.39x	0.32%	29.87B
SEVEN & I HOLDINGS CO., LTD.	16.73x	0.59x	6.76x	2.96%	26.95B
AVENUE SUPERMARTS LIMITED	70.14x	3.11x	40.67x	-.--%	26.17B
COLES GROUP LIMITED	26.03x	0.85x	9.14x	3.5%	23.05B
JERÓNIMO MARTINS, SGPS, S.A.	16.85x	0.39x	5.73x	3.64%	13.3B
CARREFOUR	11.27x	0.24x	4.35x	6.53%	13.14B
SM INVESTMENTS CORPORATION	7.53x	1.68x	5.68x	2.89%	11.21B
SHOPRITE HOLDINGS LTD	19.95x	0.78x	8.48x	2.86%	10.19B
Average	23.81x	1.12x	11.79x	3.27%	19.18B
Weighted average by Cap.	28.37x	1.21x	13.26x	3.14%