Valuation Walmart Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 14/09/2026			5-day change	1st Jan Change
3.600 ^THB	+2.86%		+0.56%	-

07:23pm	India bars bank charges on UPI payments up to 2,000 rupees	RE
09-12	CDC Declares Cyclospora Outbreak Linked to Iceberg Lettuce as Over -- 2nd Update	DJ

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	387,816	387,989	444,892	788,557	949,566	850,101	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-10.47%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	902,547	901,341	902,687
Change	-	1.95%	13.66%	71.26%	20%	-8.87%	-0.13%	0.15%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	37.2x	33.7x	30.1x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	7.86x	7.13x	6.65x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.76x	3.2x	2.6x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.13x	1.08x	1.03x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.2x	1.15x	1.1x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	18.4x	16.9x	15.6x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	26.8x	24.5x	22.1x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	77.1x	55.7x	48.7x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.3%	1.8%	2.05%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.997	1.044	1.1
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.93%	0.97%	1.03%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.88	3.184	3.555
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.6%	32.8%	30.9%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,965	786,126	823,335
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,167	53,350	57,975
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,662	36,864	40,825
Net income ¹	13,673	11,680	15,511	19,436	21,893	22,990	25,386	28,090
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	52,446	51,240	52,586
Reference price ²	46.60	47.96	55.08	98.16	119.14	107.15	107.15	107.15
Nbr of stocks (in thousands)	8,321,635	8,090,400	8,076,701	8,033,386	7,970,167	7,933,746	-	-
Announcement Date	2/17/22 A	2/21/23 A	2/20/24 A	2/20/25 A	2/19/26 A	-	-	-

¹USD in Million²USD

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.($)
WALMART INC.	37.2x	1.2x	18.36x	0.93%	850B
LOBLAW COMPANIES LIMITED	23.66x	1.14x	9.89x	1%	50.86B
SYSCO CORPORATION	16.53x	0.64x	11.93x	2.67%	39.87B
TESCO PLC	15.27x	0.53x	7.75x	3.37%	39.22B
KROGER CO. (THE)	11.55x	0.33x	6.17x	2.54%	34.86B
WOOLWORTHS GROUP LIMITED	26.29x	0.82x	9.5x	2.8%	33.67B
AHOLD DELHAIZE N.V.	11.47x	0.45x	5.66x	4.1%	31.22B
GEORGE WESTON LIMITED	20.33x	0.76x	6.31x	1.28%	26.64B
AEON CO., LTD.	51.19x	0.55x	9.32x	1.1%	24.01B
Average	23.72x	0.71x	9.43x	2.2%	125.61B
Weighted average by Cap.	33.18x	1.07x	15.91x	1.28%