Valuation Thai Beverage OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 17:30:00 31/07/2026 +04			5-day change	1st Jan Change
0.3400 ^USD	-1.21%		-1.22%	-2.86%

07-21	Bank of America Working With Thai Beverage Over Potential Sale of Latter's KFC Franchise in Thailand	MT
07-17	Bank of America Working With Thai Beverage Over Potential Sale of Latter's KFC Franchise in Thailand	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	407,676	396,474	386,809	338,955	293,980	301,099	-	-
Change	-	-2.75%	-2.44%	-12.37%	-13.27%	2.42%	-	-
Enterprise Value (EV) ¹	592,999	556,888	550,339	525,552	477,513	467,103	453,522	443,488
Change	-	-6.09%	-1.18%	-4.5%	-9.14%	-2.18%	-2.91%	-2.21%
P/E	16.6x	13.2x	14.1x	12.5x	11.6x	11.2x	10.5x	9.9x
PBR	2.38x	1.93x	1.92x	2.27x	2.08x	1.98x	1.84x	1.71x
PEG	-	0.6x	-1.54x	-13.63x	-1.79x	2.04x	1.39x	1.75x
Capitalization / Revenue	1.69x	1.46x	1.39x	1x	0.88x	0.89x	0.86x	0.82x
EV / Revenue	2.47x	2.04x	1.97x	1.54x	1.43x	1.39x	1.29x	1.21x
EV / EBITDA	14.3x	12x	12.5x	9.37x	8.82x	8.46x	7.99x	7.55x
EV / EBIT	17.6x	14.4x	15.2x	11.5x	10.9x	10.4x	9.8x	9.13x
EV / FCF	20.7x	13.4x	20.2x	18.1x	14.5x	10.5x	11x	11x
FCF Yield	4.84%	7.48%	4.96%	5.54%	6.92%	9.51%	9.09%	9.13%
Dividend per Share ²	0.5	0.6	0.6	0.62	0.62	0.618	0.6315	0.6595
Rate of return	3.08%	3.8%	3.9%	4.6%	5.3%	5.16%	5.27%	5.5%
EPS ²	0.98	1.2	1.09	1.08	1.01	1.065	1.146	1.211
Distribution rate	51%	50%	55%	57.4%	61.4%	58%	55.1%	54.5%
Net sales ¹	240,543	272,359	279,085	340,289	333,286	337,115	351,695	365,387
EBITDA ¹	41,613	46,344	43,971	56,074	54,157	55,188	56,727	58,767
EBIT ¹	33,782	38,583	36,229	45,874	43,811	45,012	46,290	48,581
Net income ¹	24,645	30,106	27,434	27,216	25,361	27,067	28,882	30,364
Net Debt ¹	185,323	160,414	163,530	186,597	183,534	166,005	152,424	142,389
Reference price ²	16.23	15.78	15.40	13.49	11.70	11.98	11.98	11.98
Nbr of stocks (in thousands)	25,118,755	25,120,888	25,124,754	25,127,675	25,130,487	25,131,686	-	-
Announcement Date	26/11/21	25/11/22	22/11/23	21/11/24	25/11/25	-	-	-

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.($)
DIAGEO PLC	14.26x	3.53x	10.87x	2.44%	48.93B
PERNOD RICARD	12.34x	2.88x	9.59x	6.88%	19.63B
BROWN-FORMAN CORPORATION	17.13x	3.84x	13.19x	3.31%	13.27B
RADICO KHAITAN LIMITED	64.77x	8.37x	42.01x	0.25%	6.09B
EMPERADOR INC.	40.98x	4.74x	25.5x	0.65%	4.05B
RÉMY COINTREAU	28.09x	3.34x	14.88x	1.88%	2.92B
ALLIED BLENDERS AND DISTILLERS LIMITED	54.99x	4.11x	29.27x	0.92%	1.82B
FEVERTREE DRINKS PLC	31.59x	2.25x	18.06x	2.15%	1.31B
Average	33.02x	4.13x	20.42x	2.31%	12.25B
Weighted average by Cap.	19.90x	3.78x	14.03x	3.19%