Valuation Minor International OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:25:10 2025-10-07 EDT			5-day change	1st Jan Change
0.7000 ^USD	-12.15%		-.--%	-

06-02	Tranche Update on Minor International Public Company Limited's Equity Buyback Plan announced on November 28, 2025.	CI
06-01	Minor International Public Company Limited's Equity Buyback announced on November 28, 2025, has closed with 45,402,400 shares, representing 0.8% for THB 1,047.83 million.	CI

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	131,053	-	-
Change	-	13.49%	-2.96%	-10.7%	-6.73%	-4.69%	-	-
Enterprise Value (EV) ¹	256,679	170,119	253,374	226,718	221,205	226,140	219,827	227,924
Change	-	-33.72%	48.94%	-10.52%	-2.43%	2.23%	-2.79%	3.68%
P/E	-10.2x	60.8x	45.4x	24.5x	18.8x	13.7x	12.2x	10.8x
PBR	2.2x	-	2.15x	1.68x	1.54x	1.39x	1.34x	1.34x
PEG	-	-1x	2x	0.4x	0.9x	0.4x	1x	0.9x
Capitalization / Revenue	2.16x	1.42x	1.11x	0.91x	0.86x	0.78x	0.75x	0.71x
EV / Revenue	3.69x	1.42x	1.7x	1.41x	1.38x	1.35x	1.25x	1.24x
EV / EBITDA	22.7x	4.85x	6.23x	5.22x	5.14x	5.09x	4.73x	4.73x
EV / EBIT	-29.8x	10.8x	12.5x	12.6x	13.6x	10.3x	9.42x	9.02x
EV / FCF	29.7x	-	8.67x	7.44x	9.31x	14.2x	8.5x	8.51x
FCF Yield	3.37%	-	11.5%	13.4%	10.7%	7.05%	11.8%	11.8%
Dividend per Share ²	-	-	-	-	-	0.7191	0.805	0.872
Rate of return	-	-	-	-	-	3.09%	3.45%	3.74%
EPS ²	-2.83	0.53	0.65	1.06	1.29	1.695	1.907	2.149
Distribution rate	-	-	-	-	-	42.4%	42.2%	40.6%
Net sales ¹	69,481	119,929	149,340	161,352	160,619	167,458	175,516	183,324
EBITDA ¹	11,323	35,073	40,673	43,394	42,999	44,461	46,466	48,193
EBIT ¹	-8,619	15,798	20,273	17,936	16,260	21,913	23,335	25,273
Net income ¹	-13,167	4,286	5,407	7,750	9,009	10,070	11,064	12,500
Net Debt ¹	106,783	-	88,298	79,299	83,703	95,087	88,774	96,871
Reference price ²	28.75	32.25	29.50	26.00	24.30	23.30	23.30	23.30
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.	33.23x	4.13x	19.37x	0.76%	97.87B
HILTON WORLDWIDE HOLDINGS INC.	39.81x	6.78x	21.87x	0.18%	75.84B
INTERCONTINENTAL HOTELS GROUP PLC	28.14x	10.65x	19.16x	1.28%	24.19B
HYATT HOTELS CORPORATION	60.86x	2.95x	17.97x	0.32%	17.65B
ACCOR	21.32x	2.38x	10.9x	3.02%	12.36B
THE INDIAN HOTELS COMPANY LIMITED	45.73x	9.02x	26.37x	0.47%	10.75B
TRAVEL + LEISURE CO.	10.11x	1.88x	7.36x	3.33%	4.54B
HILTON GRAND VACATIONS INC.	9.65x	1.39x	6.36x	-.--%	3.85B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	15.43x	1.26x	8.69x	3.6%	3.23B
Average	29.36x	4.49x	15.34x	1.44%	27.81B
Weighted average by Cap.	35.61x	5.48x	19.33x	0.77%