Valuation Thoresen Thai Agencies OTC Markets

Stocks

Delayed OTC Markets 00:00:32 09/12/2025 +04			5-day change	1st Jan Change
0.2000 ^USD	+26.06%		-.--%	-

08-20	Thoresen Thai Agencies Unit Purchases Dry Bulk Vessel	MT
08-11	Thoresen Thai Agencies Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	-63.9x	8.58x	8.46x
PBR	0.82x	0.61x	0.47x	0.33x	0.27x	0.35x	0.35x	0.34x
PEG	-	-0.3x	-0.2x	0.78x	0.4x	1x	-0x	5.67x
Capitalization / Revenue	0.79x	0.51x	0.49x	0.29x	0.26x	0.39x	0.38x	0.38x
EV / Revenue	0x	0x	0x	0x	0x	0.39x	0.38x	0.38x
EV / EBITDA	0x	-	0x	0x	0x	2.85x	4.66x	3.3x
EV / EBIT	0x	-	0x	0x	0x	7.54x	6.66x	6.53x
EV / FCF	-	-	0x	0x	0x	2.93x	6.78x	6.46x
FCF Yield	-	-	5.82%	3.66%	31.8%	34.2%	14.7%	15.5%
Dividend per Share ²	0.22	0.22	0.22	0.18	0.22	0.12	0.23	0.24
Rate of return	2.3%	2.68%	3.44%	3.53%	5.19%	2.09%	4%	4.17%
EPS ²	2.12	1.79	0.67	0.73	0.83	-0.09	0.67	0.68
Distribution rate	10.4%	12.3%	32.8%	24.7%	26.5%	-133%	34.3%	35.3%
Net sales ¹	22,128	29,321	23,976	32,206	29,909	26,813	27,044	27,497
EBITDA ¹	5,127	-	3,289	4,786	4,250	3,644	2,227	3,146
EBIT ¹	3,595	-	1,870	2,313	1,967	1,377	1,559	1,590
Net income ¹	3,859	3,269	1,217	1,323	1,516	-165	1,221	1,235
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.($)
HAL TRUST	11.85x	1.12x	5.22x	2.48%	16.75B
MERITZ FINANCIAL GROUP INC.	7.24x	14.63x	-	-.--%	14.03B
WHSP HOLDINGS LIMITED	6.21x	9.63x	28.09x	2.55%	12.05B
Average	8.43x	8.46x	16.66x	1.68%	14.28B
Weighted average by Cap.	8.75x	7.94x	14.79x	1.69%