Valuation Airports of Thailand Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:21 2026-09-11 EDT			5-day change	1st Jan Change
1.610 ^EUR	0.00%		+1.26%	+15.00%

08-12	Airports of Thailand Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
07-06	Airports of Thailand Public Company Limited Announces Retirement of Police General Wanoo Mekmok as Independent Director, Effective July 8, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	871,428	1,035,713	996,428	914,285	578,571	878,571	-	-
Change	-	18.85%	-3.79%	-8.24%	-36.72%	51.85%	-	-
Enterprise Value (EV) ¹	918,358	1,093,448	1,044,493	949,973	609,360	898,525	903,902	907,465
Change	-	19.07%	-4.48%	-9.05%	-35.86%	47.45%	0.6%	0.39%
P/E	-53.5x	-92.9x	113x	47.8x	31.9x	45.1x	29.6x	26.8x
PBR	7.76x	10.2x	8.88x	7.23x	4.42x	6.31x	5.58x	5.13x
PEG	-	2.9x	-1x	0x	-6.11x	6.05x	0.6x	2.5x
Capitalization / Revenue	123x	62.5x	20.7x	13.6x	8.68x	12.7x	10.6x	9.93x
EV / Revenue	130x	66x	21.7x	14.2x	9.14x	13x	10.9x	10.3x
EV / EBITDA	-98.8x	-546x	45.3x	24.5x	16.1x	22.9x	17.4x	16.1x
EV / EBIT	-50.1x	-100x	73.6x	34.8x	23.6x	33.4x	23x	21.1x
EV / FCF	-45.1x	-114x	-221x	33.9x	30.7x	35.3x	29.5x	27.9x
FCF Yield	-2.22%	-0.87%	-0.45%	2.95%	3.26%	2.83%	3.39%	3.58%
Dividend per Share ²	-	-	-	-	-	0.812	1.15	1.318
Rate of return	-	-	-	-	-	1.32%	1.87%	2.14%
EPS ²	-1.14	-0.78	0.62	1.34	1.27	1.365	2.078	2.299
Distribution rate	-	-	-	-	-	59.5%	55.3%	57.3%
Net sales ¹	7,086	16,560	48,141	67,121	66,679	69,322	83,132	88,465
EBITDA ¹	-9,297	-2,002	23,068	38,707	37,901	39,178	52,047	56,251
EBIT ¹	-18,325	-10,934	14,197	27,303	25,859	26,887	39,293	42,926
Net income ¹	-16,322	-11,088	8,791	19,182	18,125	19,753	29,628	32,601
Net Debt ¹	46,931	57,734	48,065	35,688	30,789	19,954	25,331	28,894
Reference price ²	61.00	72.50	69.75	64.00	40.50	61.50	61.50	61.50
Nbr of stocks (in thousands)	14,285,700	14,285,700	14,285,700	14,285,700	14,285,700	14,285,700	-	-
Announcement Date	11/22/21	11/21/22	11/20/23	11/21/24	11/21/25	-	-	-

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.($)
AIRPORTS OF THAILAND	45.07x	12.96x	22.93x	1.32%	26.62B
FRAPORT AG	18.95x	3.09x	9.66x	1.66%	6.46B
FLUGHAFEN WIEN AG	22.49x	4.37x	10.97x	3.14%	5.16B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	137.5x	-	-	0.36%	4.68B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.05x	5.33x	8.22x	6.01%	4.76B
ATHENS INTERNATIONAL AIRPORT AE	16.52x	6.1x	10.09x	6.06%	3.98B
ENAV S.P.A.	25.14x	2.44x	9.63x	6.18%	3.06B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	24.91x	1.52x	4.89x	1.95%	2.97B
Average	37.95x	5.12x	10.92x	3.34%	7.21B
Weighted average by Cap.	40.93x	8.47x	16.09x	2.45%