|
End-of-day quote
Thailand S.E.
2026-10-27
|
5-day change | 1st Jan Change | ||
| 10.40 THB | +0.97% |
|
0.00% | -4.59% |
Company Valuation: Dusit Thani
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,383 | 7,312 | 8,960 | 9,214 | 8,791 | - | - |
| Change | - | -22.07% | 22.54% | 2.83% | -4.59% | - | - |
| Enterprise Value (EV) | 9,383 | 7,312 | 14,936 | 9,214 | 8,791 | 8,791 | 8,791 |
| Change | - | -22.07% | 104.28% | -38.31% | -4.59% | 0% | 0% |
| P/E | -18.8x | -10.5x | -25.2x | -16x | 7.3x | 7.1x | 9.45x |
| PBR | 2.28x | 2.14x | 1.24x | - | 1.17x | - | - |
| PEG | - | -0.3x | 0.5x | -0.3x | -0x | 2.53x | -0.4x |
| Capitalization / Revenue | 2.29x | 1.36x | 0.89x | - | 0.51x | 0.56x | 0.62x |
| EV / Revenue | 0x | 0x | 0x | - | 0.51x | 0.56x | 0.62x |
| EV / EBITDA | -0x | -0x | 0x | - | 2.69x | 2.75x | 3.39x |
| EV / EBIT | -0x | -0x | -0x | - | 4.99x | 4.3x | 5.69x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 0.92 | 0.82 | - |
| Rate of return | - | - | - | - | 8.85% | 7.88% | - |
| EPS 2 | -0.59 | -0.82 | -0.42 | -0.68 | 1.425 | 1.465 | 1.1 |
| Distribution rate | - | - | - | - | 64.6% | 56% | - |
| Net sales 1 | 4,093 | 5,377 | 10,109 | - | 17,071 | 15,615 | 14,105 |
| EBITDA 1 | -139.9 | -180.2 | 549.5 | - | 3,269 | 3,198 | 2,593 |
| EBIT 1 | -1,074 | -1,081 | -414.2 | - | 1,760 | 2,045 | 1,544 |
| Net income 1 | -501.5 | -569.8 | -236.8 | -453.3 | 1,195 | 1,268 | 894 |
| Net Debt | - | - | 5,976 | - | - | - | - |
| Reference price 2 | 11.10 | 8.65 | 10.60 | 10.90 | 10.40 | 10.40 | 10.40 |
| Nbr of stocks (in thousands) | 845,285 | 845,285 | 845,285 | 845,285 | 845,285 | - | - |
| Announcement Date | 2/27/23 | 2/28/24 | 2/25/25 | 2/25/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.23x | - | - | - | 258M | |
| 35.21x | 4.34x | 20.02x | 0.73% | 103B | |
| 41.93x | 7.06x | 22.61x | 0.17% | 79.2B | |
| 15.89x | 4.95x | 12.62x | 1.98% | 75.05B | |
| 12.22x | 2.16x | 8.35x | 2.22% | 36.12B | |
| 28.51x | 10.78x | 19.31x | 1.26% | 24.7B | |
| 53.19x | 2.75x | 16.78x | 0.35% | 16.2B | |
| 18.01x | 3.33x | 9.45x | 4.46% | 14.93B | |
| 48.12x | 9.67x | 28.32x | 0.43% | 11.87B | |
| 20.09x | 2.34x | 10.66x | 3.21% | 11.74B | |
| Average | 28.04x | 5.26x | 16.46x | 1.65% | 37.3B | |
| Weighted average by Cap. | 30.09x | 5.25x | 17.31x | 1.24% |
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
- DUSIT Stock
- Valuation Dusit Thani
Select your edition
All financial news and data tailored to specific country editions
