Valuation Asia Hotel

Stocks

End-of-day quote Thailand S.E. 2026-09-02			5-day change	1st Jan Change
5.200 ^THB	-2.80%		-3.70%	-3.70%

08-06	Asia Hotel Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Asia Hotel Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,555	1,808	2,416	2,016	2,080	1,728
Change	-	16.26%	33.63%	-16.56%	3.17%	-16.92%
Enterprise Value (EV) ¹	4,111	4,366	4,848	4,323	4,368	3,940
Change	-	6.21%	11.04%	-10.82%	1.04%	-9.81%
P/E	-12.9x	-8.65x	-21.7x	-37.2x	-954x	-1,531x
PBR	0.3x	0.31x	0.41x	0.34x	0.36x	0.3x
PEG	-	-0.1x	0.5x	0.7x	9.9x	31.7x
Capitalization / Revenue	1.92x	3.01x	2.61x	1.7x	1.63x	1.27x
EV / Revenue	5.07x	7.28x	5.24x	3.64x	3.43x	2.89x
EV / EBITDA	14.5x	25.4x	17.4x	12.3x	11.9x	9.95x
EV / EBIT	8,034x	-55.6x	142x	38.3x	33.7x	28.4x
EV / FCF	29.5x	43.6x	27.1x	25.5x	49.3x	26.1x
FCF Yield	3.39%	2.29%	3.69%	3.93%	2.03%	3.83%
Dividend per Share ²	-	-	-	-	0.26	0.134
Rate of return	-	-	-	-	4%	2.48%
EPS ²	-0.3772	-0.6534	-0.3483	-0.1696	-0.006816	-0.003527
Distribution rate	-	-	-	-	-3,815%	-3,799%
Net sales ¹	810.5	599.8	924.3	1,188	1,275	1,365
EBITDA ¹	283.5	172	277.9	352.1	366.9	396
EBIT ¹	0.5117	-78.49	34.13	112.8	129.5	138.5
Net income ¹	-120.7	-209.1	-111.5	-54.26	-2.181	-1.129
Net Debt ¹	2,556	2,558	2,432	2,307	2,288	2,212
Reference price ²	4.860	5.650	7.550	6.300	6.500	5.400
Nbr of stocks (in thousands)	320,000	320,000	320,000	320,000	320,000	320,000
Announcement Date	2/23/21	2/28/22	2/27/23	2/13/24	2/28/25	2/23/26

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.($)
ASIA HOTEL	-	-	-	-	50.17M
H WORLD GROUP LIMITED	17.86x	3.22x	9.16x	4.49%	14.37B
WHITBREAD PLC	13.34x	3.16x	8.81x	3.89%	5.41B
WYNDHAM HOTELS & RESORTS, INC.	16.07x	5.33x	10.6x	2.42%	5.29B
ATOUR LIFESTYLE HOLDINGS LIMITED	15.92x	2.2x	9.1x	2.8%	4.82B
CHOICE HOTELS INTERNATIONAL, INC.	19x	3.94x	10.03x	1.15%	4.48B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	17.53x	1.68x	7.44x	3.13%	2.81B
RESORTTRUST, INC.	17.65x	1.32x	8.04x	1.97%	2.44B
Average	16.77x	2.98x	9.03x	2.84%	4.96B
Weighted average by Cap.	16.86x	3.22x	9.20x	3.3%