|
End-of-day quote
Thailand S.E.
2026-08-19
|
5-day change | 1st Jan Change | ||
| 11.20 THB | 0.00% |
|
-2.61% | +2.75% |
Company Valuation: Dusit Thani
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9,383 | 7,312 | 8,960 | 9,214 | 9,467 | - |
| Change | - | -22.07% | 22.54% | 2.83% | 2.75% | - |
| Enterprise Value (EV) | 9,383 | 7,312 | 14,936 | 9,214 | 9,467 | 9,467 |
| Change | - | -22.07% | 104.28% | -38.31% | 2.75% | 0% |
| P/E | -18.8x | -10.5x | -25.2x | -16x | 6.05x | 6.87x |
| PBR | 2.28x | 2.14x | 1.24x | - | - | - |
| PEG | - | -0.3x | 0.5x | -0.3x | -0x | -0.6x |
| Capitalization / Revenue | 2.29x | 1.36x | 0.89x | - | 0.51x | 0.65x |
| EV / Revenue | 0x | 0x | 0x | - | 0.51x | 0.65x |
| EV / EBITDA | -0x | -0x | 0x | - | 2.54x | 2.87x |
| EV / EBIT | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 0.92 | 0.82 |
| Rate of return | - | - | - | - | 8.21% | 7.32% |
| EPS 2 | -0.59 | -0.82 | -0.42 | -0.68 | 1.85 | 1.63 |
| Distribution rate | - | - | - | - | 49.7% | 50.3% |
| Net sales 1 | 4,093 | 5,377 | 10,109 | - | 18,494 | 14,473 |
| EBITDA 1 | -139.9 | -180.2 | 549.5 | - | 3,725 | 3,301 |
| EBIT | -1,074 | -1,081 | -414.2 | - | - | - |
| Net income 1 | -501.5 | -569.8 | -236.8 | -453.3 | 1,570 | 1,389 |
| Net Debt | - | - | 5,976 | - | - | - |
| Reference price 2 | 11.10 | 8.65 | 10.60 | 10.90 | 11.20 | 11.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 6.05x | - | - | - | 286M | |
| 17.7x | 3.19x | 8.98x | 4.6% | 14.12B | |
| 13.78x | 3.2x | 8.93x | 3.78% | 5.58B | |
| 16.54x | 5.43x | 10.81x | 2.35% | 5.44B | |
| 16.24x | 2.27x | 9.41x | 3.06% | 4.82B | |
| 20.26x | 4.12x | 10.49x | 1.08% | 4.78B | |
| 17.54x | 1.67x | 7.98x | 3.14% | 2.79B | |
| 17.3x | 1.31x | 8.02x | 1.98% | 2.41B | |
| Average | 15.67x | 3.03x | 9.23x | 2.86% | 5.03B | |
| Weighted average by Cap. | 17.01x | 3.28x | 9.33x | 3.31% |
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
