Valuation Minor International OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:51:43 2026-07-28 EDT			5-day change	1st Jan Change
0.6881 ^USD	-1.70%		-1.70%	-1.70%

07-27	UOB Kay Hian Downgrades Minor International to Hold from Buy; Price Target is THB24	MT
07-27	UOB Kay Hian Downgrades Minor International to Hold from Buy; Price Target is THB24	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	149,896	170,119	165,076	147,419	137,502	132,740	-	-
Change	-	13.49%	-2.96%	-10.7%	-6.73%	-3.46%	-	-
Enterprise Value (EV) ¹	256,679	170,119	253,374	226,718	221,205	227,786	221,110	225,316
Change	-	-33.72%	48.94%	-10.52%	-2.43%	2.97%	-2.93%	1.9%
P/E	-10.2x	60.8x	45.4x	24.5x	18.8x	14x	12.6x	11.2x
PBR	2.2x	-	2.15x	1.68x	1.54x	1.42x	1.35x	1.36x
PEG	-	-1x	2x	0.4x	0.9x	0.5x	1.1x	0.9x
Capitalization / Revenue	2.16x	1.42x	1.11x	0.91x	0.86x	0.79x	0.76x	0.71x
EV / Revenue	3.69x	1.42x	1.7x	1.41x	1.38x	1.36x	1.26x	1.21x
EV / EBITDA	22.7x	4.85x	6.23x	5.22x	5.14x	5.16x	4.79x	4.68x
EV / EBIT	-29.8x	10.8x	12.5x	12.6x	13.6x	10.7x	9.62x	8.94x
EV / FCF	29.7x	-	8.67x	7.44x	9.31x	13.5x	8.86x	8.72x
FCF Yield	3.37%	-	11.5%	13.4%	10.7%	7.43%	11.3%	11.5%
Dividend per Share ²	-	-	-	-	-	0.7174	0.7917	0.8579
Rate of return	-	-	-	-	-	3.04%	3.35%	3.64%
EPS ²	-2.83	0.53	0.65	1.06	1.29	1.681	1.872	2.102
Distribution rate	-	-	-	-	-	42.7%	42.3%	40.8%
Net sales ¹	69,481	119,929	149,340	161,352	160,619	166,986	174,910	185,761
EBITDA ¹	11,323	35,073	40,673	43,394	42,999	44,129	46,178	48,131
EBIT ¹	-8,619	15,798	20,273	17,936	16,260	21,325	22,979	25,215
Net income ¹	-13,167	4,286	5,407	7,750	9,009	9,946	10,939	12,270
Net Debt ¹	106,783	-	88,298	79,299	83,703	95,046	88,370	92,576
Reference price ²	28.75	32.25	29.50	26.00	24.30	23.60	23.60	23.60
Nbr of stocks (in thousands)	5,213,770	5,275,015	5,595,798	5,669,977	5,658,527	5,624,575	-	-
Announcement Date	2/25/22	2/23/23	2/8/24	2/14/25	2/13/26	-	-	-

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.($)
MARRIOTT INTERNATIONAL, INC.	33.55x	4.15x	19.4x	0.76%	98.31B
HILTON WORLDWIDE HOLDINGS INC.	38.88x	6.52x	20.93x	0.19%	72.13B
INTERCONTINENTAL HOTELS GROUP PLC	27.81x	10.49x	18.87x	1.3%	23.74B
HYATT HOTELS CORPORATION	54.97x	2.78x	16.99x	0.34%	16.4B
ACCOR	19.51x	2.36x	10.74x	3.16%	12.01B
THE INDIAN HOTELS COMPANY LIMITED	46.09x	9.19x	26.9x	0.46%	11.01B
TRAVEL + LEISURE CO.	10.63x	1.94x	7.53x	3.2%	4.66B
HILTON GRAND VACATIONS INC.	12.54x	1.41x	6.46x	-.--%	3.59B
ITC HOTELS LIMITED	32.67x	6.94x	19.9x	0.8%	3.54B
Average	30.74x	5.09x	16.41x	1.13%	27.27B
Weighted average by Cap.	35.11x	5.46x	19.14x	0.76%