Valuation Sansiri

Stocks

End-of-day quote Thailand S.E. 08/10/2026			5-day change	1st Jan Change
1.440 ^THB	+0.70%		+0.70%	+7.46%

09-03	Sansiri Public Company Limited agreed to acquire The Lake Como EDITION from Bain Capital, LP and Omnam Investment Group.	CI
08-14	Sansiri Public Company Limited Declares Interim Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,306	26,265	29,181	31,143	23,366	25,313	-	-
Change	-	43.47%	11.1%	6.72%	-24.97%	8.33%	-	-
Enterprise Value (EV) ¹	80,830	26,265	108,765	103,511	90,144	95,798	94,792	93,052
Change	-	-67.51%	314.11%	-4.83%	-12.91%	6.27%	-1.05%	-1.84%
P/E	11x	6.67x	5.12x	6.32x	5.61x	5.81x	5.68x	5.31x
PBR	0.47x	-	0.62x	0.65x	0.47x	0.48x	0.46x	0.45x
PEG	-	0x	0.2x	-0.4x	-0.3x	1.55x	2.55x	0.76x
Capitalization / Revenue	0.64x	0.78x	0.79x	0.82x	0.71x	0.74x	0.7x	0.7x
EV / Revenue	2.82x	0.78x	2.94x	2.74x	2.74x	2.81x	2.62x	2.59x
EV / EBITDA	23.2x	5.46x	18.1x	21.8x	22.1x	21.6x	19.4x	20.2x
EV / EBIT	30.4x	6.64x	21.3x	26.3x	27.5x	27.2x	24.3x	24.7x
EV / FCF	-26.6x	-	-63.5x	10x	7.28x	-20.1x	-36.7x	-7.62x
FCF Yield	-3.76%	-	-1.57%	9.96%	13.7%	-4.97%	-2.72%	-13.1%
Dividend per Share ²	0.06	-	0.2	0.17	0.13	0.1301	0.1339	0.1384
Rate of return	4.88%	-	11.3%	9.44%	9.7%	9.04%	9.3%	9.61%
EPS ²	0.112	0.264	0.346	0.285	0.239	0.2479	0.2534	0.2712
Distribution rate	53.6%	-	57.8%	59.6%	54.4%	52.5%	52.8%	51%
Net sales ¹	28,642	33,712	36,965	37,786	32,853	34,140	36,123	35,922
EBITDA ¹	3,477	4,807	6,003	4,745	4,071	4,430	4,874	4,608
EBIT ¹	2,660	3,957	5,098	3,928	3,273	3,526	3,907	3,774
Net income ¹	2,017	4,280	6,060	5,253	4,513	4,390	4,514	4,648
Net Debt ¹	62,524	-	79,584	72,369	66,778	70,485	69,479	67,739
Reference price ²	1.230	1.760	1.770	1.800	1.340	1.440	1.440	1.440
Nbr of stocks (in thousands)	14,883,054	14,923,126	16,486,281	17,301,521	17,437,601	17,578,686	-	-
Announcement Date	01/03/22	28/02/23	28/02/24	28/02/25	28/02/26	-	-	-

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.($)
SANSIRI	5.81x	2.81x	21.62x	9.04%	751M
VINGROUP	61.64x	-	-	-	66.03B
SUN HUNG KAI PROPERTIES LIMITED	12.44x	4.37x	11.02x	3.86%	39.47B
EMAAR PROPERTIES	5.54x	0.71x	1.46x	8.88%	27.1B
CHINA RESOURCES LAND LIMITED	8.37x	1.48x	8.21x	4.24%	27.8B
MITSUBISHI ESTATE CO., LTD.	17.01x	3.85x	15.46x	1.44%	26.16B
MITSUI FUDOSAN CO., LTD.	13.17x	3.02x	14.43x	2.65%	24.23B
VINHOMES	8.81x	3.11x	7.27x	-.--%	20.84B
CK ASSET HOLDINGS LIMITED	9.94x	1.94x	8.01x	4.22%	19.98B
ALPHA DHABI HOLDING	7.66x	0.85x	3.09x	2.92%	19.59B
Average	15.04x	2.46x	10.06x	4.14%	27.2B
Weighted average by Cap.	22.96x	2.57x	8.96x	3.7%