Valuation Thoresen Thai Agencies Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 06/11/2026			5-day change	1st Jan Change
4.640 ^THB	-2.93%		-6.07%	+9.43%

08-20	Thoresen Thai Agencies Unit Purchases Dry Bulk Vessel	MT
08-11	Thoresen Thai Agencies 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	17,405	14,944	11,664	9,295	7,656	8,378	-	-
Change	-	-14.14%	-21.95%	-20.31%	-17.63%	9.43%	-	-
Enterprise Value (EV)	16,372	14,944	12,065	9,295	7,656	8,378	8,378	8,378
Change	-	-8.72%	-19.27%	-22.96%	-17.63%	9.43%	0%	0%
P/E	4.5x	4.58x	9.55x	6.99x	5.11x	-51.6x	6.93x	6.82x
PBR	0.82x	0.61x	0.47x	0.33x	0.27x	0.29x	0.28x	0.27x
PEG	-	-0.3x	-0.2x	0.78x	0.4x	0x	-0x	4.57x
Capitalization / Revenue	0.79x	0.51x	0.49x	0.29x	0.26x	0.31x	0.31x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.31x	0.31x	0.3x
EV / EBITDA	0x	-	0x	0x	0x	2.3x	3.76x	2.66x
EV / EBIT	0x	-	0x	0x	0x	6.08x	5.37x	5.27x
EV / FCF	-	-	0x	0x	0x	2.36x	5.47x	5.21x
FCF Yield	-	-	5.82%	3.66%	31.8%	42.4%	18.3%	19.2%
Dividend per Share ²	0.22	0.22	0.22	0.18	0.22	0.12	0.23	0.24
Rate of return	2.3%	2.68%	3.44%	3.53%	5.19%	2.59%	4.96%	5.17%
EPS ²	2.12	1.79	0.67	0.73	0.83	-0.09	0.67	0.68
Distribution rate	10.4%	12.3%	32.8%	24.7%	26.5%	-133%	34.3%	35.3%
Net sales ¹	22,128	29,321	23,976	32,206	29,909	26,813	27,044	27,497
EBITDA ¹	5,127	-	3,289	4,786	4,250	3,644	2,227	3,146
EBIT ¹	3,595	-	1,870	2,313	1,967	1,377	1,559	1,590
Net income ¹	3,859	3,269	1,217	1,323	1,516	-165	1,221	1,235
Net Debt	-1,032	-	401.1	-	-	-	-	-
Reference price ²	9.550	8.200	6.400	5.100	4.240	4.640	4.640	4.640
Nbr of stocks (in thousands)	1,822,465	1,822,465	1,822,465	1,822,465	1,805,692	1,805,692	-	-
Announcement Date	2/28/22 A	2/27/23 A	2/29/24 A	2/27/25 A	2/26/26 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.($)
HAL TRUST	12.31x	1.28x	5.5x	2.36%	17.08B
MERITZ FINANCIAL GROUP INC.	8.31x	15.37x	-	-.--%	15.6B
WASHINGTON H. SOUL PATTINSON AND COMPANY LIMITED	27.52x	7.37x	17.54x	2.47%	12.4B
Average	16.05x	8.00x	11.52x	1.61%	15.03B
Weighted average by Cap.	15.11x	7.83x	10.56x	1.57%