Valuation Minor International

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
23.50 ^THB	-0.42%		-4.86%	-3.29%

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	132,178	-	-
Change	-	13.49%	-2.96%	-10.7%	-6.73%	-3.87%	-	-
Enterprise Value (EV) ¹	256,679	170,119	253,374	226,718	221,205	227,265	220,952	229,048
Change	-	-33.72%	48.94%	-10.52%	-2.43%	2.74%	-2.78%	3.66%
P/E	-10.2x	60.8x	45.4x	24.5x	18.8x	13.9x	12.3x	10.9x
PBR	2.2x	-	2.15x	1.68x	1.54x	1.4x	1.36x	1.35x
PEG	-	-1x	2x	0.4x	0.9x	0.4x	1x	0.9x
Capitalization / Revenue	2.16x	1.42x	1.11x	0.91x	0.86x	0.79x	0.75x	0.72x
EV / Revenue	3.69x	1.42x	1.7x	1.41x	1.38x	1.36x	1.26x	1.25x
EV / EBITDA	22.7x	4.85x	6.23x	5.22x	5.14x	5.11x	4.76x	4.75x
EV / EBIT	-29.8x	10.8x	12.5x	12.6x	13.6x	10.4x	9.47x	9.06x
EV / FCF	29.7x	-	8.67x	7.44x	9.31x	14.3x	8.54x	8.55x
FCF Yield	3.37%	-	11.5%	13.4%	10.7%	7.01%	11.7%	11.7%
Dividend per Share ²	-	-	-	-	-	0.7191	0.805	0.872
Rate of return	-	-	-	-	-	3.06%	3.43%	3.71%
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	23.50	23.50	23.50
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%	3.98B
MARRIOTT INTERNATIONAL, INC.	33.34x	4.15x	19.43x	0.76%	98.22B
HILTON WORLDWIDE HOLDINGS INC.	40.35x	6.86x	22.12x	0.18%	76.87B
INTERCONTINENTAL HOTELS GROUP PLC	28.23x	10.64x	19.15x	1.28%	24.17B
HYATT HOTELS CORPORATION	61.69x	2.99x	18.18x	0.32%	17.89B
ACCOR	21.53x	2.39x	10.98x	2.99%	12.51B
THE INDIAN HOTELS COMPANY LIMITED	46.4x	9.13x	26.79x	0.46%	10.91B
TRAVEL + LEISURE CO.	10.28x	1.9x	7.44x	3.28%	4.62B
HILTON GRAND VACATIONS INC.	9.9x	1.41x	6.44x	-.--%	3.96B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	16.2x	1.29x	8.91x	3.43%	3.39B
Average	28.18x	4.21x	14.46x	1.57%	25.65B
Weighted average by Cap.	35.61x	5.45x	19.25x	0.8%