Company Valuation: Singha Estate

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 10,966 13,845 12,679 6,100 6,168 3,358
Change - 26.25% -8.42% -51.89% 1.12% -45.56%
Enterprise Value (EV) 1 31,785 44,312 43,911 42,678 42,007 38,094
Change - 39.41% -0.9% -2.81% -1.57% -9.32%
P/E -4.2x -101x 26.1x 28.7x 94.1x -2.46x
PBR 0.74x 0.87x 0.76x 0.37x 0.38x 0.23x
PEG - 1.1x -0x -0.5x -1.4x 0x
Capitalization / Revenue 1.67x 1.79x 1.01x 0.42x 0.4x 0.24x
EV / Revenue 4.84x 5.73x 3.5x 2.91x 2.75x 2.7x
EV / EBITDA -45.8x 99.9x 19.6x 15.4x 13.7x 13.9x
EV / EBIT -17.3x -80.1x 34x 25.3x 21.9x 22.2x
EV / FCF 12.3x 23.2x -82.5x -11.2x 164x 30.9x
FCF Yield 8.13% 4.32% -1.21% -8.89% 0.61% 3.24%
Dividend per Share 2 - - 0.02 0.015 0.01 0.015
Rate of return - - 1.08% 1.69% 1.11% 3.06%
EPS 2 -0.3813 -0.0201 0.071 0.031 0.009561 -0.1993
Distribution rate - - 28.2% 48.4% 105% -7.53%
Net sales 1 6,563 7,739 12,530 14,675 15,263 14,104
EBITDA 1 -693.4 443.6 2,237 2,768 3,074 2,740
EBIT 1 -1,833 -552.9 1,290 1,690 1,918 1,715
Net income 1 -2,613 -137.4 489.8 210.6 65.53 -1,366
Net Debt 1 20,820 30,467 31,232 36,578 35,839 34,735
Reference price 2 1.6000 2.0200 1.8500 0.8900 0.9000 0.4900
Nbr of stocks (in thousands) 6,853,719 6,853,719 6,853,719 6,853,719 6,853,719 6,853,719
Announcement Date 25/02/21 28/02/22 27/02/23 27/02/24 28/02/25 28/02/26
1THB in Million2THB
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 98.61M
60.71x - - - 65.06B
12.32x3.79x10.92x-.--% 25.32B
7.92x16.41x19.69x5.94% 20.86B
4.38x0.25x0.53x7.74% 15.36B
8.67x17.14x - 6.1% 8.5B
8.01x0.82x6.75x2.44% 5.91B
-2.1x1.58x69.66x-.--% 4.92B
6.06x14.09x21.28x5.47% 4.8B
Average 13.25x 7.73x 21.47x 3.96% 16.76B
Weighted average by Cap. 30.75x 7.80x 15.29x 3.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. S Stock
  4. Valuation Singha Estate