Valuation Thanapiriya

Stocks

End-of-day quote Thailand S.E. 06/11/2026			5-day change	1st Jan Change
2.760 ^THB	-0.72%		+2.22%	+2.99%

11-02	Thanapiriya Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
08-14	Thanapiriya Public Company Limited Announces Interim Cash Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 10 September 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	2,208	-	-
Change	-	-24.53%	-26.5%	11.56%	-18.29%	2.99%	-	-
Enterprise Value (EV)	4,240	3,200	2,352	2,624	2,144	2,208	2,208	2,208
Change	-	-24.53%	-26.5%	11.56%	-18.29%	2.99%	0%	0%
P/E	22.1x	21.5x	15.2x	14.1x	10.1x	11x	9.2x	9.2x
PBR	4.66x	3.23x	2.18x	2.2x	1.62x	1.52x	1.39x	-
PEG	-	-1x	3.53x	0.7x	0.7x	-1.83x	0.5x	-
Capitalization / Revenue	1.62x	1.32x	0.9x	0.91x	0.69x	0.69x	0.61x	0.59x
EV / Revenue	0x	0x	0x	0x	0x	0.69x	0.61x	0.59x
EV / EBITDA	0x	0x	0x	0x	0x	6.61x	5.75x	5.52x
EV / EBIT	0x	0x	0x	0x	0x	7.67x	6.84x	-
EV / FCF	0x	-0x	0x	0x	0x	6.94x	5.94x	-
FCF Yield	2.77%	-0.12%	4.75%	2.77%	6.74%	14.4%	16.8%	-
Dividend per Share ²	0.1	0.08	0.085	0.095	0.105	0.11	0.12	0.12
Rate of return	1.89%	2%	2.89%	2.9%	3.92%	3.99%	4.35%	4.35%
EPS ²	0.24	0.186	0.194	0.232	0.266	0.25	0.3	0.3
Distribution rate	41.7%	43%	43.8%	40.9%	39.5%	44%	40%	40%
Net sales ¹	2,623	2,433	2,613	2,873	3,091	3,198	3,598	3,724
EBITDA ¹	286	237.2	247.8	291.4	330	334	384	400
EBIT ¹	238.7	186.5	194.9	233.3	267.2	288	323	-
Net income ¹	192.1	149	155.5	185.5	212.6	216.5	239	238
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.300	4.000	2.940	3.280	2.680	2.760	2.760	2.760
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	11.04x	-	-	3.99%	65.83M
WALMART INC.	43.61x	1.39x	21.29x	0.79%	996B
LOBLAW COMPANIES LIMITED	26.81x	1.28x	11.16x	0.88%	56.66B
TESCO PLC	17.67x	0.61x	8.81x	2.92%	46.18B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.96x	1x	6.66x	5.03%	40.07B
KROGER CO. (THE)	13.5x	0.36x	6.8x	2.23%	39.98B
SYSCO CORPORATION	15.83x	0.61x	11.34x	2.85%	37.84B
WOOLWORTHS GROUP LIMITED	29.23x	0.89x	10.28x	2.53%	35.59B
AHOLD DELHAIZE N.V.	12.86x	0.48x	6.12x	3.67%	33.01B
SEVEN & I HOLDINGS CO., LTD.	17.25x	0.67x	7.62x	2.73%	31B
Average	21.08x	0.81x	10.01x	2.76%	131.62B
Weighted average by Cap.	37.86x	1.24x	18.25x	1.27%