Valuation Airports of Thailand Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 02:02:54 2026-08-18 EDT			5-day change	1st Jan Change
1.690 ^EUR	+1.81%		+4.97%	+21.58%

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	942,856	-	-
Change	-	18.85%	-3.79%	-8.24%	-36.72%	62.96%	-	-
Enterprise Value (EV) ¹	918,358	1,093,448	1,044,493	949,973	609,360	967,599	968,187	968,788
Change	-	19.07%	-4.48%	-9.05%	-35.86%	58.79%	0.06%	0.06%
P/E	-53.5x	-92.9x	113x	47.8x	31.9x	47.6x	31.9x	28.9x
PBR	7.76x	10.2x	8.88x	7.23x	4.42x	6.78x	6x	5.52x
PEG	-	2.9x	-1x	0x	-6.11x	5.19x	0.6x	2.8x
Capitalization / Revenue	123x	62.5x	20.7x	13.6x	8.68x	13.8x	11.3x	10.6x
EV / Revenue	130x	66x	21.7x	14.2x	9.14x	14.2x	11.6x	10.9x
EV / EBITDA	-98.8x	-546x	45.3x	24.5x	16.1x	25x	18.6x	17.2x
EV / EBIT	-50.1x	-100x	73.6x	34.8x	23.6x	35.7x	24.7x	22.6x
EV / FCF	-45.1x	-114x	-221x	33.9x	30.7x	34.3x	31.6x	29.9x
FCF Yield	-2.22%	-0.87%	-0.45%	2.95%	3.26%	2.91%	3.16%	3.34%
Dividend per Share ²	-	-	-	-	-	0.7686	1.145	1.318
Rate of return	-	-	-	-	-	1.16%	1.74%	2%
EPS ²	-1.14	-0.78	0.62	1.34	1.27	1.386	2.068	2.28
Distribution rate	-	-	-	-	-	55.4%	55.4%	57.8%
Net sales ¹	7,086	16,560	48,141	67,121	66,679	68,197	83,189	88,855
EBITDA ¹	-9,297	-2,002	23,068	38,707	37,901	38,739	51,985	56,303
EBIT ¹	-18,325	-10,934	14,197	27,303	25,859	27,079	39,183	42,946
Net income ¹	-16,322	-11,088	8,791	19,182	18,125	19,583	29,481	32,573
Net Debt ¹	46,931	57,734	48,065	35,688	30,789	24,743	25,331	25,932
Reference price ²	61.00	72.50	69.75	64.00	40.50	66.00	66.00	66.00
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	47.68x	14.2x	25.03x	1.16%	28.55B
FRAPORT AG	20.08x	3.15x	9.85x	1.56%	6.87B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.43x	5.58x	8.59x	5.74%	4.96B
FLUGHAFEN WIEN AG	22.32x	4.24x	10.81x	3.29%	4.92B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	143x	-	-	0.35%	4.85B
ATHENS INTERNATIONAL AIRPORT AE	16.2x	5.99x	9.91x	6.19%	3.86B
ENAV S.P.A.	25.55x	2.48x	9.79x	6.08%	3.1B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	25.69x	1.43x	4.96x	1.94%	2.85B
Average	39.24x	5.30x	11.28x	3.29%	7.49B
Weighted average by Cap.	43.10x	9.26x	17.44x	2.31%