Valuation Minor International OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 23:51:43 28/07/2026 +04			5-day change	1st Jan Change
0.6881 ^USD	-1.70%		-.--%	-1.70%

08-07	Minor International Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-27	UOB Kay Hian Downgrades Minor International to Hold from Buy; Price Target is THB24	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	149,896	170,119	165,076	147,419	137,502	131,615	-	-
Change	-	13.49%	-2.96%	-10.7%	-6.73%	-4.28%	-	-
Enterprise Value (EV) ¹	256,679	170,119	253,374	226,718	221,205	226,661	219,985	224,191
Change	-	-33.72%	48.94%	-10.52%	-2.43%	2.47%	-2.95%	1.91%
P/E	-10.2x	60.8x	45.4x	24.5x	18.8x	13.6x	12.5x	11.1x
PBR	2.2x	-	2.15x	1.68x	1.54x	1.43x	1.38x	1.35x
PEG	-	-1x	2x	0.4x	0.9x	0.4x	1.52x	0.9x
Capitalization / Revenue	2.16x	1.42x	1.11x	0.91x	0.86x	0.8x	0.75x	0.71x
EV / Revenue	3.69x	1.42x	1.7x	1.41x	1.38x	1.38x	1.26x	1.21x
EV / EBITDA	22.7x	4.85x	6.23x	5.22x	5.14x	5.21x	4.76x	4.66x
EV / EBIT	-29.8x	10.8x	12.5x	12.6x	13.6x	10.6x	9.68x	9.04x
EV / FCF	29.7x	-	8.67x	7.44x	9.31x	10.4x	9.07x	8.91x
FCF Yield	3.37%	-	11.5%	13.4%	10.7%	9.64%	11%	11.2%
Dividend per Share ²	-	-	-	-	-	0.7204	0.7958	0.8642
Rate of return	-	-	-	-	-	3.08%	3.4%	3.69%
EPS ²	-2.83	0.53	0.65	1.06	1.29	1.726	1.868	2.099
Distribution rate	-	-	-	-	-	41.7%	42.6%	41.2%
Net sales ¹	69,481	119,929	149,340	161,352	160,619	164,271	174,441	184,699
EBITDA ¹	11,323	35,073	40,673	43,394	42,999	43,541	46,204	48,142
EBIT ¹	-8,619	15,798	20,273	17,936	16,260	21,385	22,723	24,799
Net income ¹	-13,167	4,286	5,407	7,750	9,009	9,896	10,860	12,185
Net Debt ¹	106,783	-	88,298	79,299	83,703	95,046	88,370	92,576
Reference price ²	28.75	32.25	29.50	26.00	24.30	23.40	23.40	23.40
Nbr of stocks (in thousands)	5,213,770	5,275,015	5,595,798	5,669,977	5,658,527	5,624,575	-	-
Announcement Date	25/02/22	23/02/23	08/02/24	14/02/25	13/02/26	-	-	-

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.($)
MARRIOTT INTERNATIONAL, INC.	31.72x	3.95x	18.3x	0.81%	92.29B
HILTON WORLDWIDE HOLDINGS INC.	38.5x	6.47x	20.77x	0.19%	71.48B
INTERCONTINENTAL HOTELS GROUP PLC	27.34x	10.34x	18.6x	1.32%	23.34B
HYATT HOTELS CORPORATION	55.54x	2.83x	17.27x	0.34%	16.75B
ACCOR	21.02x	2.43x	11.1x	3.09%	12.58B
THE INDIAN HOTELS COMPANY LIMITED	46.02x	9.17x	26.86x	0.46%	11.02B
TRAVEL + LEISURE CO.	10.53x	1.95x	7.57x	3.16%	4.7B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	19.53x	1.46x	9.87x	2.59%	4.25B
MINOR INTERNATIONAL	13.56x	1.38x	5.21x	3.08%	3.99B
Average	29.31x	4.44x	15.06x	1.67%	26.71B
Weighted average by Cap.	34.14x	5.28x	18.43x	0.86%