Valuation Supalai Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 24/09/2026			5-day change	1st Jan Change
16.00 ^THB	0.00%		-0.62%	-5.88%

08-11	Supalai Public Company Limited Announces Interim Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on September 10, 2026	CI
08-11	Supalai Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,223	47,459	36,327	35,546	32,070	30,398	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-5.21%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	62,750	62,922	63,246
Change	-	-24.05%	23.85%	9.92%	2.57%	-5.31%	0.27%	0.52%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7.02x	6.7x	6.11x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.55x	0.52x	0.51x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	0.77x	1.4x	0.64x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.2x	1.17x	1.11x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.47x	2.43x	2.31x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.8x	11.4x	10.7x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	13.2x	12.6x	11.5x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	10.8x	17x	13.7x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	9.28%	5.88%	7.3%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.271	1.277	1.376
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.94%	7.98%	8.6%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.28	2.389	2.617
Distribution rate	27.5%	-	47.2%	42.6%	67%	55.7%	53.5%	52.6%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,378	25,908	27,366
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,301	5,528	5,927
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,740	4,992	5,499
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,438	4,646	5,066
Net Debt ¹	18,264	-	22,453	29,064	34,200	32,352	32,524	32,848
Reference price ²	22.70	24.30	18.60	18.20	17.00	16.00	16.00	16.00
Nbr of stocks (in thousands)	1,948,141	1,953,054	1,953,054	1,953,054	1,886,454	1,899,871	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	25/02/25	25/02/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.55x	12.24x	3.61%	39.98B
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	28.11B
MITSUBISHI ESTATE CO., LTD.	17.96x	3.96x	15.93x	1.36%	27.51B
CHINA RESOURCES LAND LIMITED	7.9x	1.42x	7.84x	4.47%	26.42B
MITSUI FUDOSAN CO., LTD.	13.87x	3.09x	14.78x	2.52%	25.41B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.61B
ALPHA DHABI HOLDING	8.09x	0.9x	3.26x	2.76%	20.68B
HONGKONG LAND HOLDINGS LIMITED	37.7x	13.82x	34.8x	3.15%	18.2B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.13x	6.41x	16.86x	1.66%	18.68B
Average	14.30x	4.11x	12.85x	3.58%	25.07B
Weighted average by Cap.	13.69x	3.81x	12.16x	3.7%