Valuation TQR

Stocks

End-of-day quote Thailand S.E. Other stock markets 16/06/2026			5-day change	1st Jan Change
5.300 ^THB	0.00%		0.00%	+6.00%

05-14	TQR Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-07	Tqr Public Company Limited Approves Dividend for Period Ended December 31, 2025, Payable on May 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	3,289	2,691	1,552	1,346	1,150
Change	-	-18.18%	-42.31%	-13.33%	-14.53%
Enterprise Value (EV) ¹	2,885	2,272	1,165	921.8	709.2
Change	-	-21.27%	-48.74%	-20.84%	-23.06%
P/E Ratio	32.6x	27.4x	15.5x	13.4x	11.4x
PBR	7.18x	5.43x	3.12x	2.63x	2.2x
PEG	-0.5x	-10.45x	7.31x	319.35x	14.86x
Capitalization / Revenue	14.4x	11.1x	6.21x	5.2x	4.12x
EV / Revenue	12.6x	9.33x	4.66x	3.56x	2.54x
EV / EBITDA	30x	18.1x	8.75x	7.35x	5.33x
EV / EBIT	30.6x	18.4x	8.87x	7.45x	5.41x
EV / FCF	-202x	38.4x	15.5x	8.12x	7.73x
FCF Yield	-0.5%	2.61%	6.46%	12.3%	12.9%
Dividend per Share ²	0.318	0.39	0.4	0.4	0.4
Rate of return	2.22%	3.33%	5.93%	6.84%	8%
EPS ²	0.4386	0.4271	0.4361	0.4363	0.4397
Distribution rate	72.5%	91.3%	91.7%	91.7%	91%
Net sales ¹	229.1	243.5	249.9	258.9	279
EBITDA ¹	96.09	125.4	133	125.4	133
EBIT ¹	94.39	123.7	131.3	123.7	131.1
Net income ¹	97.48	98.23	100.3	100.4	101.1
Net Debt ¹	-403.5	-419.3	-388	-423.7	-440.8
Reference price ²	14.300	11.700	6.750	5.850	5.000
Nbr of stocks (in thousands)	230,000	230,000	230,000	230,000	230,000
Announcement Date	21/02/22	21/02/23	28/02/24	21/02/25	24/02/26

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.($)
TQR	-	-	-	-	37.48M
AON PLC	21.28x	4.6x	13.63x	0.95%	70.38B
ARTHUR J. GALLAGHER & CO.	22.92x	4.03x	12.44x	1.29%	55.43B
TALANX AG	9.42x	0.56x	-	4.18%	30.66B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	14.98x	2.72x	9.72x	1.48%	24.35B
BROWN & BROWN, INC.	17.72x	3.72x	10.59x	1.14%	20.09B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A.	11.87x	-	-	7.59%	11.1B
RYAN SPECIALTY HOLDINGS, INC.	40.55x	2.33x	7.71x	1.45%	4.58B
STEADFAST GROUP LIMITED	18.11x	3.08x	9.52x	4.11%	4.02B
Average	19.61x	3.01x	10.60x	2.77%	24.52B
Weighted average by Cap.	18.89x	3.48x	12.14x	1.96%