Valuation Minor International

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-15			5-day change	1st Jan Change
23.20 ^THB	+0.43%		-0.43%	-4.53%

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	130,490	-	-
Change	-	13.49%	-2.96%	-10.7%	-6.73%	-5.1%	-	-
Enterprise Value (EV) ¹	256,679	170,119	253,374	226,718	221,205	225,577	219,264	227,361
Change	-	-33.72%	48.94%	-10.52%	-2.43%	1.98%	-2.8%	3.69%
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	1.38x	1.34x	1.33x
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	0.74x	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	5.07x	4.72x	4.72x
EV / EBIT	-29.8x	10.8x	12.5x	12.6x	13.6x	10.3x	9.4x	9x
EV / FCF	29.7x	-	8.67x	7.44x	9.31x	14.2x	8.48x	8.49x
FCF Yield	3.37%	-	11.5%	13.4%	10.7%	7.06%	11.8%	11.8%
Dividend per Share ²	-	-	-	-	-	0.7191	0.805	0.872
Rate of return	-	-	-	-	-	3.1%	3.47%	3.76%
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	23.20	23.20	23.20
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.($)
MINOR INTERNATIONAL	13.68x	1.35x	5.07x	3.1%	3.89B
MARRIOTT INTERNATIONAL, INC.	33.01x	4.11x	19.27x	0.76%	97.31B
HILTON WORLDWIDE HOLDINGS INC.	38.88x	6.7x	21.6x	0.18%	74.78B
INTERCONTINENTAL HOTELS GROUP PLC	27.73x	10.46x	18.83x	1.3%	23.71B
HYATT HOTELS CORPORATION	62.18x	3x	18.24x	0.31%	17.99B
ACCOR	21.07x	2.35x	10.79x	3.06%	12.25B
THE INDIAN HOTELS COMPANY LIMITED	47.17x	9.28x	27.25x	0.44%	10.99B
TRAVEL + LEISURE CO.	10.42x	1.91x	7.5x	3.24%	4.68B
ITC HOTELS LIMITED	38.47x	7.99x	22.89x	0.67%	3.97B
HILTON GRAND VACATIONS INC.	11.12x	1.41x	6.46x	-.--%	3.97B
Average	30.37x	4.86x	15.79x	1.31%	25.35B
Weighted average by Cap.	35.38x	5.46x	19.20x	0.77%