Valuation TTW

Stocks

End-of-day quote Thailand S.E. 24/08/2026			5-day change	1st Jan Change
10.30 ^THB	-0.96%		-1.90%	+13.81%

08-13	TTW Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-04	TTW Public Company Limited Announces Board and Board Committee Appointments, Effective June 4, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,486	35,910	36,508	36,309	36,110	41,097	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	13.81%	-	-
Enterprise Value (EV)	45,486	35,910	37,794	37,216	37,957	41,097	41,097	41,097
Change	-	-21.05%	5.25%	-1.53%	1.99%	8.27%	0%	0%
P/E	14.6x	12.2x	12.5x	13x	11x	13x	12.9x	12.9x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.38x	2.26x	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-3.55x	10.19x	-
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	7.67x	7.53x	7.17x
EV / Revenue	0x	0x	0x	0x	0x	7.67x	7.53x	7.17x
EV / EBITDA	0x	0x	0x	0x	0x	9.32x	9.07x	8.53x
EV / EBIT	-	-	0x	0x	0x	10.5x	10.3x	-
EV / FCF	-	-	0x	0x	-0x	12.9x	15.7x	-
FCF Yield	-	-	9.74%	8.71%	-0.14%	7.75%	6.36%	-
Dividend per Share ²	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Rate of return	5.26%	6.67%	6.56%	6.59%	6.63%	5.83%	5.83%	5.83%
EPS ²	0.78	0.74	0.73	0.7	0.82	0.79	0.8	0.8
Distribution rate	76.9%	81.1%	82.2%	85.7%	73.2%	75.9%	75%	75%
Net sales ¹	5,806	5,691	5,644	5,098	5,238	5,356	5,461	5,731
EBITDA ¹	4,700	4,525	4,276	3,800	3,993	4,412	4,529	4,819
EBIT ¹	-	-	3,291	3,157	3,332	3,896	3,995	-
Net income ¹	3,104	2,967	2,932	2,791	3,266	3,123	3,177	3,319
Net Debt	-	-	1,285	907.1	1,847	-	-	-
Reference price ²	11.40	9.00	9.15	9.10	9.05	10.30	10.30	10.30
Nbr of stocks (in thousands)	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	-	-
Announcement Date	2/22/22 A	2/21/23 A	2/22/24 A	2/26/25 A	2/24/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TTW	13.16x	-	-	5.77%	1.27B
AMERICAN WATER WORKS COMPANY, INC.	22.25x	7.96x	13.92x	2.61%	26.91B
GUANGDONG INVESTMENT LIMITED	11.26x	3.06x	5.78x	5.74%	6.97B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	15.34x	3.2x	9.04x	3.42%	4B
BEIJING ENTERPRISES WATER GROUP LIMITED	12.82x	4.12x	13.29x	7.37%	2.81B
H2O AMERICA	22.66x	5.57x	14.17x	2.78%	2.66B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	6.08x	2.17x	4.89x	5.5%	1.95B
WATERBRIDGE INFRASTRUCTURE LLC	211.33x	4.16x	8.01x	0.64%	1.76B
MANILA WATER COMPANY, INC.	6.77x	5.98x	8.72x	5.93%	1.73B
Average	35.74x	4.53x	9.73x	4.42%	5.56B
Weighted average by Cap.	24.91x	6.08x	11.57x	3.62%