Valuation Thoresen Thai Agencies

Stocks

End-of-day quote Thailand S.E. 11/08/2026			5-day change	1st Jan Change
5.750 ^THB	+1.77%		+6.48%	+35.61%

08-11	Thoresen Thai Agencies Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-06	Thoresen Thai Agencies Unit Establishes US Subsidiaries	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,405	14,944	11,664	9,295	7,656	10,383	-	-
Change	-	-14.14%	-21.95%	-20.31%	-17.63%	35.61%	-	-
Enterprise Value (EV)	16,372	14,944	12,065	9,295	7,656	10,383	10,383	10,383
Change	-	-8.72%	-19.27%	-22.96%	-17.63%	35.61%	0%	0%
P/E	4.5x	4.58x	9.55x	6.99x	5.11x	9.91x	9.27x	8.71x
PBR	0.82x	0.61x	0.47x	0.33x	0.27x	0.37x	0.36x	0.35x
PEG	-	-0.3x	-0.2x	0.78x	0.4x	-0.3x	1.34x	1.35x
Capitalization / Revenue	0.79x	0.51x	0.49x	0.29x	0.26x	0.36x	0.36x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.36x	0.36x	0.36x
EV / EBITDA	0x	-	0x	0x	0x	2.69x	2.68x	1.89x
EV / EBIT	0x	-	0x	0x	0x	6.53x	6.37x	6.12x
EV / FCF	-	-	0x	0x	0x	-7.79x	5x	6.83x
FCF Yield	-	-	5.82%	3.66%	31.8%	-12.8%	20%	14.6%
Dividend per Share ²	0.22	0.22	0.22	0.18	0.22	0.24	0.26	0.27
Rate of return	2.3%	2.68%	3.44%	3.53%	5.19%	4.17%	4.52%	4.7%
EPS ²	2.12	1.79	0.67	0.73	0.83	0.58	0.62	0.66
Distribution rate	10.4%	12.3%	32.8%	24.7%	26.5%	41.4%	41.9%	40.9%
Net sales ¹	22,128	29,321	23,976	32,206	29,909	29,149	28,685	28,475
EBITDA ¹	5,127	-	3,289	4,786	4,250	3,857	3,876	5,492
EBIT ¹	3,595	-	1,870	2,313	1,967	1,590	1,630	1,696
Net income ¹	3,859	3,269	1,217	1,323	1,516	1,060	1,129	1,201
Net Debt	-1,032	-	401.1	-	-	-	-	-
Reference price ²	9.550	8.200	6.400	5.100	4.240	5.750	5.750	5.750
Nbr of stocks (in thousands)	1,822,465	1,822,465	1,822,465	1,822,465	1,805,692	1,805,692	-	-
Announcement Date	28/02/22	27/02/23	29/02/24	27/02/25	26/02/26	-	-	-

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.($)
THORESEN THAI AGENCIES	9.91x	-	-	4.17%	313M
HAL TRUST	12.35x	1.16x	5.42x	2.38%	17.27B
MERITZ FINANCIAL GROUP INC.	7.87x	14.14x	-	0.49%	14.3B
WHSP HOLDINGS LIMITED	6.58x	10.2x	29.76x	2.41%	12.57B
Average	9.18x	8.50x	17.59x	2.36%	11.11B
Weighted average by Cap.	9.26x	7.94x	15.67x	1.79%