|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.70 THB | -.--% |
|
+2.49% | +1.65% |
Company Valuation: Minor International
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 | 138,927 | - | - |
| Change | - | 13.49% | -2.96% | -10.7% | -6.73% | 1.04% | - | - |
| Enterprise Value (EV) 1 | 256,679 | 170,119 | 253,374 | 226,718 | 221,205 | 234,014 | 227,701 | 235,798 |
| Change | - | -33.72% | 48.94% | -10.52% | -2.43% | 5.79% | -2.7% | 3.56% |
| P/E | -10.2x | 60.8x | 45.4x | 24.5x | 18.8x | 14.6x | 13x | 11.4x |
| PBR | 2.2x | - | 2.15x | 1.68x | 1.54x | 1.47x | 1.43x | 1.42x |
| PEG | - | -1x | 2x | 0.4x | 0.9x | 0.5x | 1x | 0.9x |
| Capitalization / Revenue | 2.16x | 1.42x | 1.11x | 0.91x | 0.86x | 0.83x | 0.79x | 0.76x |
| EV / Revenue | 3.69x | 1.42x | 1.7x | 1.41x | 1.38x | 1.4x | 1.3x | 1.29x |
| EV / EBITDA | 22.7x | 4.85x | 6.23x | 5.22x | 5.14x | 5.26x | 4.9x | 4.88x |
| EV / EBIT | -29.8x | 10.8x | 12.5x | 12.6x | 13.6x | 10.7x | 9.74x | 9.29x |
| EV / FCF | 29.7x | - | 8.67x | 7.44x | 9.31x | 14.7x | 8.81x | 8.8x |
| FCF Yield | 3.37% | - | 11.5% | 13.4% | 10.7% | 6.81% | 11.4% | 11.4% |
| Dividend per Share 2 | - | - | - | - | - | 0.7162 | 0.8049 | 0.8746 |
| Rate of return | - | - | - | - | - | 2.9% | 3.26% | 3.54% |
| EPS 2 | -2.83 | 0.53 | 0.65 | 1.06 | 1.29 | 1.686 | 1.907 | 2.158 |
| Distribution rate | - | - | - | - | - | 42.5% | 42.2% | 40.5% |
| Net sales 1 | 69,481 | 119,929 | 149,340 | 161,352 | 160,619 | 167,413 | 175,516 | 183,335 |
| EBITDA 1 | 11,323 | 35,073 | 40,673 | 43,394 | 42,999 | 44,452 | 46,508 | 48,301 |
| EBIT 1 | -8,619 | 15,798 | 20,273 | 17,936 | 16,260 | 21,903 | 23,380 | 25,391 |
| Net income 1 | -13,167 | 4,286 | 5,407 | 7,750 | 9,009 | 10,132 | 11,119 | 12,539 |
| 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 | 24.70 | 24.70 | 24.70 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 14.65x | 1.4x | 5.26x | 2.9% | 4.18B | ||
| 33.17x | 4.13x | 19.34x | 0.76% | 97.72B | ||
| 39.49x | 6.73x | 21.72x | 0.18% | 75.23B | ||
| 29.74x | 11.18x | 20.14x | 1.21% | 25.61B | ||
| 62.95x | 3.04x | 18.49x | 0.31% | 18.25B | ||
| 22.5x | 2.48x | 11.37x | 2.87% | 13.07B | ||
| 44.88x | 8.89x | 26.02x | 0.47% | 10.75B | ||
| 10.63x | 1.94x | 7.59x | 3.17% | 4.77B | ||
| 10.29x | 1.44x | 6.69x | -.--% | 4.11B | ||
| 16.7x | 1.31x | 9.05x | 3.33% | 3.5B | ||
| Average | 28.50x | 4.25x | 14.57x | 1.52% | 25.72B | |
| Weighted average by Cap. | 35.43x | 5.46x | 19.14x | 0.8% |
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
- MINT Stock
- Valuation Minor International
Select your edition
All financial news and data tailored to specific country editions
















