Valuation Thai Union Group Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 09/11/2026			5-day change	1st Jan Change
13.00 ^THB	0.00%		+1.56%	+1.56%

11-02	Thai Union Group Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-26	Thai Union Unit Buys US-based Pet Treat	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	90,769	78,672	66,827	55,317	49,345	50,117	-	-
Change	-	-13.33%	-15.06%	-17.22%	-10.8%	1.56%	-	-
Enterprise Value (EV) ¹	152,087	126,000	118,365	115,495	116,015	108,624	111,480	109,876
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-6.37%	2.63%	-1.44%
P/E	11.7x	11.5x	-4.76x	12x	11x	11.1x	10.2x	9.41x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.13x	1.06x	1.01x
PEG	-	-1x	0x	-0x	1.49x	8.97x	1.14x	1.18x
Capitalization / Revenue	0.64x	0.51x	0.49x	0.4x	0.37x	0.36x	0.35x	0.34x
EV / Revenue	1.08x	0.81x	0.87x	0.83x	0.87x	0.79x	0.78x	0.74x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	8.98x	8.69x	8.16x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	14.5x	13.5x	12.7x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	14.2x	19.6x	19.3x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	7.07%	5.1%	5.17%
Dividend per Share ²	0.95	0.84	0.54	0.66	0.7	0.7373	0.8064	0.8584
Rate of return	4.87%	4.97%	3.6%	5.08%	5.47%	5.67%	6.2%	6.6%
EPS ²	1.66	1.47	-3.15	1.08	1.16	1.174	1.28	1.382
Distribution rate	57.2%	57.1%	-17.1%	61.1%	60.3%	62.8%	63%	62.1%
Net sales ¹	141,048	155,586	136,153	138,433	132,719	138,246	143,723	149,332
EBITDA ¹	12,440	12,374	11,103	11,587	10,380	12,091	12,835	13,468
EBIT ¹	8,256	8,050	6,912	7,222	6,170	7,490	8,231	8,653
Net income ¹	8,013	7,138	-13,933	4,985	4,609	4,806	5,313	5,715
Net Debt ¹	61,318	47,328	51,538	60,178	66,670	58,508	61,363	59,759
Reference price ²	19.50	16.90	15.00	13.00	12.80	13.00	13.00	13.00
Nbr of stocks (in thousands)	4,654,815	4,655,133	4,455,133	4,255,133	3,855,094	3,855,133	-	-
Announcement Date	23/02/22	20/02/23	19/02/24	17/02/25	19/02/26	-	-	-

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.($)
NESTLÉ S.A.	22.5x	3.02x	14.87x	3.64%	270B
MONDELEZ INTERNATIONAL, INC.	19.25x	2.61x	15.44x	3.08%	84.1B
DANONE	18.18x	1.87x	10.67x	3.45%	48.76B
THE HERSHEY COMPANY	20.21x	3.18x	12.75x	3.31%	34.87B
ARCHER-DANIELS-MIDLAND COMPANY	12.68x	0.48x	8.36x	2.99%	33.24B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	29.63x	5.77x	19.16x	2.92%	30.28B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18.9x	1.84x	12.9x	4.36%	29.51B
KRAFT HEINZ	-8.57x	1.85x	9.17x	6.55%	28.91B
NESTLÉ INDIA LIMITED	59.98x	9.18x	38.16x	1.26%	26.7B
Average	21.42x	3.31x	15.72x	3.51%	65B
Weighted average by Cap.	21.34x	3.03x	15.01x	3.52%