Valuation Minor International

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-30			5-day change	1st Jan Change
24.70 ^THB	-.--%		+2.49%	+1.65%

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	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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MINOR INTERNATIONAL	14.65x	1.4x	5.26x	2.9%	4.18B
MARRIOTT INTERNATIONAL, INC.	33.17x	4.13x	19.34x	0.76%	97.72B
HILTON WORLDWIDE HOLDINGS INC.	39.49x	6.73x	21.72x	0.18%	75.23B
INTERCONTINENTAL HOTELS GROUP PLC	29.74x	11.18x	20.14x	1.21%	25.61B
HYATT HOTELS CORPORATION	62.95x	3.04x	18.49x	0.31%	18.25B
ACCOR	22.5x	2.48x	11.37x	2.87%	13.07B
THE INDIAN HOTELS COMPANY LIMITED	44.88x	8.89x	26.02x	0.47%	10.75B
TRAVEL + LEISURE CO.	10.63x	1.94x	7.59x	3.17%	4.77B
HILTON GRAND VACATIONS INC.	10.29x	1.44x	6.69x	-.--%	4.11B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	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%