Valuation Asia Aviation

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
1.050 ^THB	-0.94%		-1.87%	-6.25%

05-14	Asia Aviation Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-25	Krungsri Securities Upgrades Asia Aviation to Neutral from Reduce, Price Target is THB1.41	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,092	37,223	25,571	35,466	14,392	13,492	-	-
Change	-	48.35%	-31.3%	38.69%	-59.42%	-6.25%	-	-
Enterprise Value (EV) ¹	64,871	80,180	67,349	43,299	22,285	13,006	11,918	10,972
Change	-	23.6%	-16%	-35.71%	-48.53%	-41.64%	-8.37%	-7.93%
P/E	-1.98x	-4.42x	52.5x	10.2x	6.16x	-18.9x	9.65x	8.65x
PBR	1.24x	4.68x	2.91x	3.12x	1.06x	1.11x	1.03x	0.99x
PEG	-	0.1x	-0x	0x	-0.2x	0x	-0x	0.7x
Capitalization / Revenue	6.55x	2.12x	0.62x	0.72x	0.31x	0.28x	0.26x	0.25x
EV / Revenue	16.9x	4.57x	1.63x	0.88x	0.49x	0.27x	0.23x	0.2x
EV / EBITDA	-8.44x	-88.9x	10.4x	4.01x	2.17x	1.68x	1.26x	1.37x
EV / EBIT	-5.47x	-9.46x	46x	6.47x	4.15x	4.73x	3.21x	2.56x
EV / FCF	-14.6x	-2,473x	11.3x	6.11x	2.43x	-8.91x	2.98x	2.68x
FCF Yield	-6.85%	-0.04%	8.82%	16.4%	41.2%	-11.2%	33.6%	37.3%
Dividend per Share ²	-	-	-	-	-	-	0.0167	0.07
Rate of return	-	-	-	-	-	-	1.59%	6.67%
EPS ²	-1.283	-0.6921	0.0379	0.2707	0.1818	-0.0555	0.1088	0.1214
Distribution rate	-	-	-	-	-	-	15.3%	57.6%
Net sales ¹	3,828	17,553	41,241	49,436	45,691	48,261	51,416	53,572
EBITDA ¹	-7,685	-901.6	6,456	10,797	10,250	7,749	9,481	8,029
EBIT ¹	-11,851	-8,476	1,463	6,697	5,368	2,750	3,709	4,284
Net income ¹	-6,647	-8,030	465.8	3,478	2,336	-722.8	1,138	1,561
Net Debt ¹	39,780	42,957	41,777	7,833	7,893	-487	-1,575	-2,520
Reference price ²	2.540	3.060	1.990	2.760	1.120	1.050	1.050	1.050
Nbr of stocks (in thousands)	9,878,571	12,164,286	12,850,000	12,850,000	12,850,000	12,850,000	-	-
Announcement Date	2/24/22	2/24/23	2/22/24	2/25/25	2/24/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASIA AVIATION	-19.11x	0.27x	1.69x	-.--%	403M
DELTA AIR LINES, INC.	12.77x	0.92x	7.01x	0.93%	53.61B
UNITED AIRLINES HOLDINGS, INC.	10.15x	0.81x	6.56x	-.--%	37.44B
RYANAIR HOLDINGS PLC	13.3x	1.34x	6.04x	1.88%	27.55B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.88x	0.78x	3.73x	2.14%	24.79B
INTERGLOBE AVIATION LIMITED	-352.49x	2.61x	13.8x	0.2%	20.06B
SINGAPORE AIRLINES LIMITED	28.84x	1.21x	6.23x	3.6%	18.45B
LATAM AIRLINES GROUP S.A.	10.55x	1.14x	4.52x	3.31%	14.24B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-123.16x	1.52x	8.57x	-.--%	12.35B
LUFTHANSA	8.07x	0.39x	3.88x	3.78%	11.53B
Average	-40.32x	1.10x	6.20x	1.58%	22.04B
Weighted average by Cap.	-28.12x	1.14x	6.75x	1.43%