Valuation Thiensurat

Stocks

End-of-day quote Thailand S.E. 20/05/2026			5-day change	1st Jan Change
0.0400 ^THB	-.--%		-.--%	-76.47%

08-16	TSR Living Solution Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	TSR Living Solution Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,871	1,604	2,120	761.2	229.6	102.7
Change	-	-14.24%	32.13%	-64.09%	-69.84%	-55.26%
Enterprise Value (EV) ¹	1,979	1,815	2,278	2,490	1,858	1,752
Change	-	-8.26%	25.48%	9.3%	-25.37%	-5.74%
P/E	13.1x	51.6x	29.5x	-8.8x	-0.32x	-0.36x
PBR	1.47x	1.29x	1.6x	0.66x	1.89x	-0.6x
PEG	-	-0.7x	0x	0x	-0x	0x
Capitalization / Revenue	0.96x	0.95x	1.53x	0.45x	0.19x	0.12x
EV / Revenue	1.02x	1.07x	1.64x	1.47x	1.56x	2.08x
EV / EBITDA	9.09x	22.1x	18.7x	118x	-5.25x	-14.9x
EV / EBIT	10.9x	34.8x	22.9x	-61.1x	-4.33x	-10.7x
EV / FCF	30.3x	44.5x	28.5x	-7.83x	9.48x	17x
FCF Yield	3.3%	2.25%	3.5%	-12.8%	10.6%	5.89%
Dividend per Share ²	0.15	0.0364	0.0101	-	-	-
Rate of return	4.82%	1.37%	0.29%	-	-	-
EPS ²	0.2373	0.0514	0.1191	-0.1431	-1.183	-0.4665
Distribution rate	63.2%	70.8%	8.48%	-	-	-
Net sales ¹	1,943	1,693	1,387	1,690	1,188	840.3
EBITDA ¹	217.8	82.06	121.5	21.1	-354.1	-117.2
EBIT ¹	180.9	52.23	99.34	-40.78	-429.1	-163.8
Net income ¹	143.1	31.01	71.99	-86.48	-715.2	-281.9
Net Debt ¹	108.1	211	158.1	1,729	1,629	1,649
Reference price ²	3.1091	2.6545	3.5091	1.2600	0.3800	0.1700
Nbr of stocks (in thousands)	601,680	604,352	604,054	604,089	604,089	604,089
Announcement Date	2/25/21 A	2/24/22 A	3/7/23 A	3/1/24 A	3/3/25 A	3/16/26 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.($)
THIENSURAT	-	-	-	-	720K
PARKER-HANNIFIN CORPORATION	31.16x	5.43x	19.69x	0.83%	123B
ATLAS COPCO AB	34.94x	5.49x	20.8x	1.54%	97.45B
KEYSIGHT TECHNOLOGIES, INC.	45.06x	9.14x	26.74x	-.--%	65.48B
W.W. GRAINGER, INC.	27.58x	3.16x	18.24x	0.75%	60.3B
FASTENAL COMPANY	40.2x	6.25x	27.6x	1.93%	58.24B
FANUC CORPORATION	27.51x	5.07x	17.77x	2.19%	35.94B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.6x	1.76x	12.69x	2.28%	29.97B
INGERSOLL RAND INC.	30.09x	4.01x	15.13x	0.11%	29.52B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.28B
Average	30.91x	4.88x	18.93x	1.23%	52.88B
Weighted average by Cap.	32.70x	5.32x	20.25x	1.14%