|
End-of-day quote
Thailand S.E.
13/08/2026
|
5-day change | 1st Jan Change | ||
| 41.75 THB | 0.00% |
|
+1.21% | +7.74% |
| 05-14 | Thaitheparos posts for Q1/2026, net profit of 209.77 million baht | RE |
| 05-14 | Thaitheparos Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: Thaitheparos
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9,090 | 11,520 | 10,440 | 13,950 | 13,680 | 13,950 |
| Change | - | 26.73% | -9.38% | 33.62% | -1.94% | 1.97% |
| Enterprise Value (EV) 1 | 8,143 | 10,431 | 9,469 | 12,685 | 12,266 | 12,506 |
| Change | - | 28.1% | -9.22% | 33.97% | -3.31% | 1.96% |
| P/E | 16.7x | 18.6x | 16.5x | 18.9x | 18.4x | 17.7x |
| PBR | 3.45x | 4.11x | 3.65x | 4.61x | 4.34x | 4.24x |
| PEG | - | 1.3x | 7.77x | 1.1x | 32.08x | 2.93x |
| Capitalization / Revenue | 3.08x | 3.68x | 3.17x | 3.93x | 3.84x | 3.92x |
| EV / Revenue | 2.76x | 3.33x | 2.87x | 3.58x | 3.44x | 3.52x |
| EV / EBITDA | 10.4x | 11.9x | 10.7x | 12.5x | 12x | 11.6x |
| EV / EBIT | 12.2x | 13.7x | 12.2x | 14x | 13.3x | 12.8x |
| EV / FCF | 17.3x | 23.6x | 32.2x | 17.9x | 21.1x | 25.1x |
| FCF Yield | 5.78% | 4.24% | 3.1% | 5.6% | 4.74% | 3.99% |
| Dividend per Share 2 | 1.25 | 1.6 | 1.65 | 1.72 | 1.79 | 1.81 |
| Rate of return | 4.95% | 5% | 5.69% | 4.44% | 4.71% | 4.67% |
| EPS 2 | 1.509 | 1.719 | 1.756 | 2.054 | 2.066 | 2.191 |
| Distribution rate | 82.8% | 93.1% | 94% | 83.7% | 86.6% | 82.6% |
| Net sales 1 | 2,954 | 3,128 | 3,298 | 3,546 | 3,564 | 3,556 |
| EBITDA 1 | 780.1 | 873.9 | 887.4 | 1,012 | 1,023 | 1,079 |
| EBIT 1 | 665.8 | 760.3 | 778.8 | 907.1 | 923 | 978.8 |
| Net income 1 | 543.4 | 618.9 | 632.1 | 739.6 | 743.8 | 788.8 |
| Net Debt 1 | -946.8 | -1,089 | -971.1 | -1,265 | -1,414 | -1,444 |
| Reference price 2 | 25.25 | 32.00 | 29.00 | 38.75 | 38.00 | 38.75 |
| Nbr of stocks (in thousands) | 360,000 | 360,000 | 360,000 | 360,000 | 360,000 | 360,000 |
| Announcement Date | 23/02/21 | 24/02/22 | 27/02/23 | 23/02/24 | 26/02/25 | 26/02/26 |
1THB in Million2THB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 453M | |
| 26.92x | 5.91x | 18.83x | 3.14% | 30.98B | |
| 48.52x | 3.58x | 17.17x | 1.91% | 21.45B | |
| 25.05x | 1.94x | 13.58x | 1.45% | 10.34B | |
| 21.16x | 2.21x | 13.26x | 1.52% | 5.62B | |
| 24.43x | 1.13x | 10.41x | 1.48% | 3.99B | |
| 18.56x | 1.65x | 8.23x | 3.67% | 3.31B | |
| 9.63x | 0.72x | 4.93x | 4.67% | 3.29B | |
| 17.78x | - | - | 3.36% | 3.22B | |
| Average | 24.01x | 2.45x | 12.34x | 2.65% | 9.18B | |
| Weighted average by Cap. | 30.42x | 3.86x | 15.85x | 2.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SAUCE Stock
- Valuation Thaitheparos
Select your edition
All financial news and data tailored to specific country editions
