Valuation Thanasiri Group

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
1.600 ^THB	+1.27%		0.00%	+30.08%

08-16	Thanasiri Group Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Thanasiri Group Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	222.8	336.8	737.8	504.8	321.8	341.2
Change	-	51.14%	119.09%	-31.58%	-36.26%	6.03%
Enterprise Value (EV) ¹	397.3	794.5	1,106	1,169	843.1	729.9
Change	-	100%	39.21%	5.68%	-27.87%	-13.42%
P/E	-13.4x	14.6x	8.09x	12.4x	9.4x	-45.2x
PBR	0.6x	0.84x	1.37x	0.91x	0.56x	0.61x
PEG	-	-0x	0x	-0.2x	-0.6x	0x
Capitalization / Revenue	0.66x	1.17x	1.07x	1.09x	0.59x	0.73x
EV / Revenue	1.17x	2.77x	1.6x	2.52x	1.55x	1.56x
EV / EBITDA	-37.5x	-331x	12.7x	28.8x	24.6x	-228x
EV / EBIT	-32.4x	-229x	12.8x	29.5x	25.6x	-154x
EV / FCF	3.41x	-2.75x	67.8x	-6.49x	7.62x	11.4x
FCF Yield	29.3%	-36.4%	1.48%	-15.4%	13.1%	8.81%
Dividend per Share ²	-	-	0.12	0.068	0.041	-
Rate of return	-	-	4.51%	3.74%	3.53%	-
EPS ²	-0.0657	0.0909	0.3287	0.1473	0.1234	-0.0272
Distribution rate	-	-	36.5%	46.2%	33.2%	-
Net sales ¹	338.1	286.9	690.1	464.2	542.8	468.4
EBITDA ¹	-10.61	-2.397	87.15	40.55	34.27	-3.198
EBIT ¹	-12.25	-3.468	86.42	39.58	32.91	-4.729
Net income ¹	-16.63	23.01	84.37	40.87	34.22	-7.555
Net Debt ¹	174.4	457.7	368.2	664	521.3	388.7
Reference price ²	0.880	1.330	2.660	1.820	1.160	1.230
Nbr of stocks (in thousands)	253,212	253,212	277,375	277,375	277,375	277,375
Announcement Date	24/02/21	24/02/22	23/02/23	22/02/24	25/02/25	27/02/26

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.($)
THANASIRI GROUP	-	-	-	-	13.18M
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.55x	12.24x	3.61%	39.96B
EMAAR PROPERTIES	5.84x	0.8x	1.69x	8.47%	28.4B
MITSUBISHI ESTATE CO., LTD.	18.17x	3.99x	16.04x	1.35%	28.4B
CHINA RESOURCES LAND LIMITED	7.75x	1.41x	7.76x	4.56%	25.9B
MITSUI FUDOSAN CO., LTD.	13.91x	3.09x	14.8x	2.51%	26B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.95x	1.64%	19.28B
HONGKONG LAND HOLDINGS LIMITED	37.17x	13.66x	34.38x	3.19%	17.94B
Average	14.29x	4.10x	12.83x	3.57%	22.74B
Weighted average by Cap.	13.68x	3.80x	12.15x	3.68%