Valuation Thanapiriya

Stocks

End-of-day quote Thailand S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
2.880 ^THB	+0.70%		-1.37%	+7.46%

05-05	Thanapiriya Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-23	Thanapiriya Public Company Limited Approves Dividend for Year 2025, Payable on 22 May 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,240	3,200	2,352	2,624	2,144	2,304	-	-
Change	-	-24.53%	-26.5%	11.56%	-18.29%	7.46%	-	-
Enterprise Value (EV)	4,240	3,200	2,352	2,624	2,144	2,304	2,304	2,304
Change	-	-24.53%	-26.5%	11.56%	-18.29%	7.46%	0%	0%
P/E	22.1x	21.5x	15.2x	14.1x	10.1x	10.7x	9.6x	9.6x
PBR	4.66x	3.23x	2.18x	2.2x	1.62x	1.6x	1.45x	-
PEG	-	-1x	3.53x	0.7x	0.7x	7.12x	0.9x	-
Capitalization / Revenue	1.62x	1.32x	0.9x	0.91x	0.69x	0.7x	0.64x	0.62x
EV / Revenue	0x	0x	0x	0x	0x	0.7x	0.64x	0.62x
EV / EBITDA	0x	0x	0x	0x	0x	6.66x	6.01x	5.76x
EV / EBIT	0x	0x	0x	0x	0x	8x	7.16x	-
EV / FCF	0x	-0x	0x	0x	0x	7.25x	6.21x	-
FCF Yield	2.77%	-0.12%	4.75%	2.77%	6.74%	13.8%	16.1%	-
Dividend per Share ²	0.1	0.08	0.085	0.095	0.105	0.11	0.125	0.13
Rate of return	1.89%	2%	2.89%	2.9%	3.92%	3.82%	4.34%	4.51%
EPS ²	0.24	0.186	0.194	0.232	0.266	0.27	0.3	0.3
Distribution rate	41.7%	43%	43.8%	40.9%	39.5%	40.7%	41.7%	43.3%
Net sales ¹	2,623	2,433	2,613	2,873	3,091	3,297	3,598	3,724
EBITDA ¹	286	237.2	247.8	291.4	330	346	383.5	400
EBIT ¹	238.7	186.5	194.9	233.3	267.2	288	322	-
Net income ¹	192.1	149	155.5	185.5	212.6	216.5	238	238
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.300	4.000	2.940	3.280	2.680	2.880	2.880	2.880
Nbr of stocks (in thousands)	800,000	800,000	800,000	800,000	800,000	800,000	-	-
Announcement Date	23/02/22	20/02/23	19/02/24	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.($)
THANAPIRIYA	10.67x	-	-	3.82%	68.46M
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	21.5x	0.93x	6.28x	5.82%	39.42B
CASEY'S GENERAL STORES, INC.	40.45x	1.64x	20.65x	0.3%	31.88B
SEVEN & I HOLDINGS CO., LTD.	17.85x	0.65x	7.51x	2.79%	30.31B
AVENUE SUPERMARTS LIMITED	73.87x	3.26x	42.59x	-.--%	27.22B
COLES GROUP LIMITED	28.17x	0.89x	9.61x	3.29%	21.93B
CARREFOUR	11.51x	0.24x	4.28x	6.38%	12.65B
JERÓNIMO MARTINS, SGPS, S.A.	15.53x	0.37x	5.38x	4%	12.03B
SM INVESTMENTS CORPORATION	7.84x	1.73x	5.54x	2.54%	11.68B
Average	25.27x	1.22x	12.73x	3.22%	20.8B
Weighted average by Cap.	30.62x	1.31x	14.36x	2.96%