Valuation Sabina

Stocks

End-of-day quote Thailand S.E. Other stock markets 09/07/2026			5-day change	1st Jan Change
15.70 ^THB	+0.64%		+0.64%	-4.27%

05-29	Sabina Public Company Limited Resignation of Somchai Vanavit Resigned as Independent Director, Audit Committee Member, and Chairman of Nomination and Remuneration Committee, Effective May 31, 2026	CI
05-12	Sabina posts quarterly total revenues of 769.2 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,880	8,097	8,948	7,054	5,699	5,456	-	-
Change	-	17.68%	10.52%	-21.17%	-19.21%	-4.27%	-	-
Enterprise Value (EV) ¹	7,215	8,351	9,295	7,256	5,597	5,210	5,326	5,456
Change	-	15.74%	11.31%	-21.94%	-22.86%	-6.92%	2.23%	2.44%
P/E	23.3x	19.4x	19.4x	15.1x	13.9x	12.9x	12.2x	11.5x
PBR	3.74x	4.34x	4.79x	3.84x	3.11x	2.96x	2.94x	-
PEG	-	0.5x	1.8x	20.08x	-1.2x	4.35x	1.98x	1.85x
Capitalization / Revenue	2.61x	2.56x	2.61x	1.98x	1.71x	1.61x	1.55x	1.53x
EV / Revenue	2.74x	2.64x	2.71x	2.03x	1.68x	1.53x	1.52x	1.53x
EV / EBITDA	17.5x	14.9x	13.9x	10.8x	9.72x	8.81x	8.53x	8.19x
EV / EBIT	19.3x	16.1x	15.9x	12.3x	11.2x	9.72x	9.6x	-
EV / FCF	14.5x	12.9x	25.9x	12.5x	6.78x	18.9x	13.7x	-
FCF Yield	6.88%	7.76%	3.87%	7.99%	14.7%	5.3%	7.3%	-
Dividend per Share ²	0.85	1.2	1.33	1.34	1.18	1.215	1.29	1.36
Rate of return	4.29%	5.15%	5.17%	6.6%	7.2%	7.74%	8.22%	8.66%
EPS ²	0.85	1.2	1.33	1.34	1.18	1.215	1.29	1.37
Distribution rate	100%	100%	100%	100%	100%	100%	100%	99.3%
Net sales ¹	2,631	3,168	3,431	3,566	3,326	3,396	3,512	3,555
EBITDA ¹	413.5	559.3	667.4	669.4	576	591.7	624	666
EBIT ¹	373	520.1	586.4	591.7	499.4	536	554.5	-
Net income ¹	294.2	417.2	462.5	464.4	410.8	423.3	444.7	475
Net Debt ¹	335	254.1	346.9	201.8	-101.7	-246	-130	-
Reference price ²	19.80	23.30	25.75	20.30	16.40	15.70	15.70	15.70
Nbr of stocks (in thousands)	347,500	347,500	347,500	347,500	347,500	347,500	-	-
Announcement Date	21/02/22	20/02/23	22/02/24	25/02/25	19/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SABINA	12.84x	1.52x	8.75x	7.79%	163M
VAN DE VELDE NV	14.1x	-	-	8.03%	427M
REGINA MIRACLE INTERNATIONAL (HOLDINGS) LIMITED	8.59x	-	-	4.55%	280M
Average	11.84x	1.52x	8.75x	6.79%	289.86M
Weighted average by Cap.	12.09x	1.52x	8.75x	6.86%