Valuation Supalai

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
16.00 ^THB	+1.27%		0.00%	-5.88%

07-06	Yuanta Securities Investment Consulting Downgrades Supalai to Hold From Buy; Price Target is THB16	MT
05-13	Supalai Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	30,183	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-5.88%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	62,603	62,818	62,377
Change	-	-24.05%	23.85%	9.92%	2.57%	-5.53%	0.34%	-0.7%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7.18x	6.79x	6.18x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.54x	0.53x	0.51x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	1.07x	1.19x	0.63x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.2x	1.16x	1.1x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.48x	2.42x	2.27x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.7x	11.3x	10.7x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	13.2x	12.6x	11.2x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	11.9x	19.6x	15.7x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	8.38%	5.11%	6.35%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.24	1.268	1.35
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.75%	7.92%	8.44%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.23	2.357	2.589
Distribution rate	27.5%	-	47.2%	42.6%	67%	55.6%	53.8%	52.1%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,233	25,928	27,487
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,334	5,567	5,818
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,750	5,000	5,584
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,319	4,563	4,993
Net Debt ¹	18,264	-	22,453	29,064	34,200	32,420	32,635	32,194
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	1,886,454	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUPALAI	7.09x	2.47x	11.67x	7.85%	886M
SUN HUNG KAI PROPERTIES LIMITED	15.68x	4.94x	13.3x	3.23%	44.6B
CHINA RESOURCES LAND LIMITED	8.45x	1.48x	7.55x	4.18%	29.72B
MITSUBISHI ESTATE CO., LTD.	19.91x	4.14x	16.91x	1.25%	29.33B
EMAAR PROPERTIES	5.58x	0.6x	1.23x	9.03%	26.66B
MITSUI FUDOSAN CO., LTD.	14.34x	3.11x	14.91x	2.45%	25.48B
CK ASSET HOLDINGS LIMITED	9.07x	2.34x	7.2x	3.85%	21.38B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.8x	6.76x	18.15x	1.45%	20.76B
Average	11.86x	3.23x	11.36x	4.16%	24.85B
Weighted average by Cap.	12.85x	3.39x	11.40x	3.66%