Valuation Minor International

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-20			5-day change	1st Jan Change
24.10 ^THB	+2.12%		+2.55%	-0.82%

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	135,552	-	-
Change	-	13.49%	-2.96%	-10.7%	-6.73%	-1.42%	-	-
Enterprise Value (EV) ¹	256,679	170,119	253,374	226,718	221,205	230,640	224,326	232,423
Change	-	-33.72%	48.94%	-10.52%	-2.43%	4.26%	-2.74%	3.61%
P/E	-10.2x	60.8x	45.4x	24.5x	18.8x	14.2x	12.6x	11.2x
PBR	2.2x	-	2.15x	1.68x	1.54x	1.44x	1.39x	1.38x
PEG	-	-1x	2x	0.4x	0.9x	0.5x	1x	0.9x
Capitalization / Revenue	2.16x	1.42x	1.11x	0.91x	0.86x	0.81x	0.77x	0.74x
EV / Revenue	3.69x	1.42x	1.7x	1.41x	1.38x	1.38x	1.28x	1.27x
EV / EBITDA	22.7x	4.85x	6.23x	5.22x	5.14x	5.19x	4.83x	4.82x
EV / EBIT	-29.8x	10.8x	12.5x	12.6x	13.6x	10.5x	9.61x	9.2x
EV / FCF	29.7x	-	8.67x	7.44x	9.31x	14.5x	8.67x	8.68x
FCF Yield	3.37%	-	11.5%	13.4%	10.7%	6.91%	11.5%	11.5%
Dividend per Share ²	-	-	-	-	-	0.7191	0.805	0.872
Rate of return	-	-	-	-	-	2.98%	3.34%	3.62%
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	24.10	24.10	24.10
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	13.92x	1.36x	5.12x	3.05%	3.95B
MARRIOTT INTERNATIONAL, INC.	32.76x	4.09x	19.14x	0.76%	96.57B
HILTON WORLDWIDE HOLDINGS INC.	38.03x	6.57x	21.19x	0.19%	73.15B
INTERCONTINENTAL HOTELS GROUP PLC	27.23x	10.29x	18.53x	1.32%	23.26B
HYATT HOTELS CORPORATION	62.07x	2.99x	18.21x	0.31%	17.95B
ACCOR	20.71x	2.32x	10.65x	3.11%	12.05B
THE INDIAN HOTELS COMPANY LIMITED	46.21x	9.08x	26.67x	0.45%	10.76B
TRAVEL + LEISURE CO.	10.2x	1.88x	7.37x	3.31%	4.57B
HILTON GRAND VACATIONS INC.	11.6x	1.42x	6.51x	-.--%	3.92B
ITC HOTELS LIMITED	34.63x	7.39x	21.18x	0.76%	3.73B
Average	29.74x	4.74x	15.46x	1.33%	24.99B
Weighted average by Cap.	34.88x	5.37x	18.93x	0.79%