Valuation Haad Thip

Stocks

End-of-day quote Thailand S.E. Other stock markets 22/07/2026			5-day change	1st Jan Change
16.00 ^THB	-1.23%		+1.91%	+7.38%

07-03	Haad Thip Public Company Limited Announces Board and Committee Changes, Effective July 3, 2026	CI
05-14	Haad Thip posts qtrly profit attributable 198.3 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,431	7,134	5,627	6,632	6,551	5,989
Change	-	10.94%	-21.13%	17.86%	-1.21%	-8.59%
Enterprise Value (EV) ¹	6,596	7,330	6,076	7,222	7,529	7,258
Change	-	11.13%	-17.11%	18.86%	4.25%	-3.61%
P/E	11.4x	13.3x	12.9x	11.1x	10.9x	10.5x
PBR	1.86x	1.98x	1.5x	1.69x	1.59x	1.41x
PEG	-	-2.43x	-0.7x	0.3x	20.92x	-1.89x
Capitalization / Revenue	1.23x	1.33x	0.96x	1.04x	0.8x	0.9x
EV / Revenue	1.26x	1.37x	1.04x	1.14x	0.92x	1.09x
EV / EBITDA	6.82x	8.27x	7.72x	7.08x	7x	6.45x
EV / EBIT	10.2x	11.4x	11.3x	9.59x	9.83x	9.67x
EV / FCF	9.66x	21.2x	109x	35.6x	73.8x	-57.4x
FCF Yield	10.4%	4.71%	0.92%	2.81%	1.36%	-1.74%
Dividend per Share ²	0.95	0.895	0.76	1.04	1.05	0.99
Rate of return	5.94%	5.04%	5.43%	6.3%	6.44%	6.64%
EPS ²	1.409	1.332	1.082	1.489	1.497	1.414
Distribution rate	67.4%	67.2%	70.2%	69.8%	70.1%	70%
Net sales ¹	5,248	5,359	5,835	6,363	8,189	6,632
EBITDA ¹	967.3	886.7	787.2	1,019	1,076	1,125
EBIT ¹	649.2	641.4	535.5	752.9	765.6	750.4
Net income ¹	566.3	535.4	435.1	598.6	601.7	568.2
Net Debt ¹	165.6	196.3	449.2	590.7	978.2	1,269
Reference price ²	16.00	17.75	14.00	16.50	16.30	14.90
Nbr of stocks (in thousands)	401,921	401,921	401,921	401,920	401,920	401,921
Announcement Date	25/02/21	25/02/22	28/02/23	29/02/24	28/02/25	02/03/26

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.($)
HAAD THIP	-	-	-	-	193M
THE COCA-COLA COMPANY	24.93x	7.76x	22.01x	2.6%	353B
KEURIG DR PEPPER INC.	15.05x	2.63x	11.05x	3.09%	41.1B
COCA-COLA HELLENIC	19.98x	1.76x	11.07x	2.25%	23.96B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.48x	1.5x	7.37x	4.5%	19.85B
VARUN BEVERAGES LIMITED	45.04x	6.06x	26.26x	0.42%	16.28B
SUNTORY BEVERAGE & FOOD LIMITED	16x	0.67x	5.06x	2.62%	8.77B
CELSIUS HOLDINGS, INC.	19.07x	2.12x	9.11x	-.--%	7.16B
COCA-COLA IÇECEK ANONIM SIRKETI	10.96x	1.13x	6.27x	2.08%	5.47B
Average	20.94x	2.95x	12.27x	2.19%	52.83B
Weighted average by Cap.	23.75x	6.40x	19.35x	2.58%