|
End-of-day quote
Thailand S.E.
24/09/2026
|
5-day change | 1st Jan Change | ||
| 4.800 THB | -0.41% |
|
+1.69% | +46.34% |
| 09-24 | Bualuang Securities Upgrades WHA Corporation to Buy from Hold; Price Target is THB5.50 | MT |
| 09-24 | WHA Forms New Step-Down Subsidiary in Vietnam for Logistics Business | MT |
Company Valuation: WHA Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 52,613 | 60,983 | 79,218 | 82,208 | 49,026 | 71,745 | - | - |
| Change | - | 15.91% | 29.9% | 3.77% | -40.36% | 46.34% | - | - |
| Enterprise Value (EV) 1 | 87,823 | 82,513 | 106,619 | 112,505 | 94,867 | 119,682 | 120,786 | 122,356 |
| Change | - | -6.05% | 29.22% | 5.52% | -15.68% | 26.16% | 0.92% | 1.3% |
| P/E | 20.3x | 15.1x | 17.9x | 18.9x | 9.55x | 14.2x | 12.6x | 13.2x |
| PBR | 1.72x | 1.9x | 2.37x | 2.36x | 1.33x | 1.84x | 1.73x | 1.67x |
| PEG | - | 0.3x | 1.91x | -12.72x | 0.5x | -9.46x | 1x | -3.17x |
| Capitalization / Revenue | 5.05x | 4.44x | 5.33x | 7.25x | 3.21x | 4.48x | 3.9x | 3.71x |
| EV / Revenue | 8.43x | 6.01x | 7.17x | 9.93x | 6.21x | 7.47x | 6.56x | 6.34x |
| EV / EBITDA | 23.3x | 17.3x | 19.3x | 22.2x | 15.9x | 18x | 15.5x | 15.6x |
| EV / EBIT | 27.9x | 19.9x | 22.2x | 27.1x | 19.2x | 21.2x | 18x | 18x |
| EV / FCF | 46.3x | 28.7x | 29.9x | 142x | -124x | 20.9x | 17.9x | 20.8x |
| FCF Yield | 2.16% | 3.49% | 3.35% | 0.71% | -0.81% | 4.78% | 5.58% | 4.81% |
| Dividend per Share 2 | 0.02 | - | 0.1839 | 0.1906 | - | 0.2083 | 0.226 | 0.2287 |
| Rate of return | 0.57% | - | 3.47% | 3.47% | - | 4.34% | 4.71% | 4.76% |
| EPS 2 | 0.1733 | 0.2707 | 0.2961 | 0.2917 | 0.3436 | 0.3384 | 0.3807 | 0.3648 |
| Distribution rate | 11.5% | - | 62.1% | 65.3% | - | 61.5% | 59.4% | 62.7% |
| Net sales 1 | 10,417 | 13,729 | 14,875 | 11,335 | 15,265 | 16,026 | 18,399 | 19,313 |
| EBITDA 1 | 3,770 | 4,765 | 5,513 | 5,065 | 5,964 | 6,656 | 7,773 | 7,854 |
| EBIT 1 | 3,150 | 4,155 | 4,803 | 4,150 | 4,935 | 5,636 | 6,702 | 6,782 |
| Net income 1 | 2,590 | 4,046 | 4,426 | 4,359 | 5,135 | 5,091 | 5,639 | 5,413 |
| Net Debt 1 | 35,211 | 21,530 | 27,401 | 30,297 | 45,842 | 47,937 | 49,041 | 50,611 |
| Reference price 2 | 3.520 | 4.080 | 5.300 | 5.500 | 3.280 | 4.800 | 4.800 | 4.800 |
| Nbr of stocks (in thousands) | 14,946,835 | 14,946,835 | 14,946,835 | 14,946,835 | 14,946,835 | 14,946,835 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 23/02/24 | 21/02/25 | 26/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.18x | 7.47x | 17.98x | 4.34% | 2.14B | |
| 6.19x | 16.15x | 20.26x | 5.58% | 7.29B | |
| 11.29x | 12.51x | 15.63x | 2.42% | 3.05B | |
| 10.68x | - | - | - | 1.63B | |
| 9.12x | 3.44x | 8.92x | 4.12% | 1.18B | |
| 12.98x | 15.28x | 17.74x | 1.24% | 916M | |
| 8.94x | 11.58x | 23.1x | -.--% | 713M | |
| 12.43x | 16.33x | 18.59x | 4.34% | 642M | |
| 11.13x | 12.7x | 17.35x | -.--% | 532M | |
| Average | 10.77x | 11.93x | 17.45x | 2.75% | 2.01B | |
| Weighted average by Cap. | 9.41x | 13.09x | 18.12x | 4.02% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WHA Stock
- Valuation WHA Corporation
Select your edition
All financial news and data tailored to specific country editions
