Valuation Airports of Thailand Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 21/09/2026			5-day change	1st Jan Change
62.00 ^THB	+1.22%		+1.64%	+16.98%

08-13	Airports of Thailand Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
07-06	Airports of Thailand Public Company Limited Announces Retirement of Police General Wanoo Mekmok as Independent Director, Effective July 8, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	871,428	1,035,713	996,428	914,285	578,571	885,713	-	-
Change	-	18.85%	-3.79%	-8.24%	-36.72%	53.09%	-	-
Enterprise Value (EV) ¹	918,358	1,093,448	1,044,493	949,973	609,360	905,818	910,809	914,268
Change	-	19.07%	-4.48%	-9.05%	-35.86%	48.65%	0.55%	0.38%
P/E	-53.5x	-92.9x	113x	47.8x	31.9x	45.3x	29.8x	26.9x
PBR	7.76x	10.2x	8.88x	7.23x	4.42x	6.36x	5.62x	5.17x
PEG	-	2.9x	-1x	0x	-6.11x	5.77x	0.6x	2.5x
Capitalization / Revenue	123x	62.5x	20.7x	13.6x	8.68x	12.8x	10.7x	10x
EV / Revenue	130x	66x	21.7x	14.2x	9.14x	13.1x	11x	10.3x
EV / EBITDA	-98.8x	-546x	45.3x	24.5x	16.1x	23.1x	17.5x	16.2x
EV / EBIT	-50.1x	-100x	73.6x	34.8x	23.6x	33.7x	23.2x	21.3x
EV / FCF	-45.1x	-114x	-221x	33.9x	30.7x	35.5x	29.6x	27.9x
FCF Yield	-2.22%	-0.87%	-0.45%	2.95%	3.26%	2.82%	3.37%	3.58%
Dividend per Share ²	-	-	-	-	-	0.8144	1.153	1.324
Rate of return	-	-	-	-	-	1.31%	1.86%	2.14%
EPS ²	-1.14	-0.78	0.62	1.34	1.27	1.37	2.083	2.308
Distribution rate	-	-	-	-	-	59.5%	55.3%	57.4%
Net sales ¹	7,086	16,560	48,141	67,121	66,679	69,318	83,155	88,533
EBITDA ¹	-9,297	-2,002	23,068	38,707	37,901	39,207	52,088	56,335
EBIT ¹	-18,325	-10,934	14,197	27,303	25,859	26,913	39,330	42,999
Net income ¹	-16,322	-11,088	8,791	19,182	18,125	19,818	29,710	32,740
Net Debt ¹	46,931	57,734	48,065	35,688	30,789	20,104	25,096	28,554
Reference price ²	61.00	72.50	69.75	64.00	40.50	62.00	62.00	62.00
Nbr of stocks (in thousands)	14,285,700	14,285,700	14,285,700	14,285,700	14,285,700	14,285,700	-	-
Announcement Date	22/11/21	21/11/22	20/11/23	21/11/24	21/11/25	-	-	-

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.($)
AIRPORTS OF THAILAND	45.27x	13.07x	23.1x	1.31%	26.62B
FRAPORT AG	19.1x	3.1x	9.69x	1.65%	6.43B
FLUGHAFEN WIEN AG	22.15x	4.31x	10.82x	3.18%	5.02B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	140x	-	-	0.36%	4.78B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.37x	5.45x	8.41x	5.85%	4.8B
ATHENS INTERNATIONAL AIRPORT AE	17.7x	6.48x	10.75x	5.65%	4.22B
ENAV S.P.A.	25.27x	2.45x	9.68x	6.15%	3.04B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	24.71x	1.51x	4.84x	1.97%	2.96B
Average	38.45x	5.19x	11.04x	3.27%	7.23B
Weighted average by Cap.	41.42x	8.57x	16.22x	2.41%