|
End-of-day quote
Thailand S.E.
2026-09-21
|
5-day change | 1st Jan Change | ||
| 21.60 THB | +0.47% |
|
0.00% | -11.11% |
| 08-28 | Minor International Public Company Limited Establishes New Subsidiaries | CI |
| 08-18 | Minor International Public Company Limited, Q2 2026 Earnings Call, Aug 13, 2026 |
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 | 121,491 | - | - |
| Change | - | 13.49% | -2.96% | -10.7% | -6.73% | -11.64% | - | - |
| Enterprise Value (EV) 1 | 256,679 | 170,119 | 253,374 | 226,718 | 221,205 | 207,290 | 198,656 | 202,893 |
| Change | - | -33.72% | 48.94% | -10.52% | -2.43% | -6.29% | -4.17% | 2.13% |
| P/E | -10.2x | 60.8x | 45.4x | 24.5x | 18.8x | 12.8x | 11.6x | 10.4x |
| PBR | 2.2x | - | 2.15x | 1.68x | 1.54x | 1.3x | 1.28x | 1.22x |
| PEG | - | -1x | 2x | 0.4x | 0.9x | 0.4x | 1.2x | 0.9x |
| Capitalization / Revenue | 2.16x | 1.42x | 1.11x | 0.91x | 0.86x | 0.73x | 0.7x | 0.66x |
| EV / Revenue | 3.69x | 1.42x | 1.7x | 1.41x | 1.38x | 1.24x | 1.14x | 1.1x |
| EV / EBITDA | 22.7x | 4.85x | 6.23x | 5.22x | 5.14x | 4.71x | 4.32x | 4.23x |
| EV / EBIT | -29.8x | 10.8x | 12.5x | 12.6x | 13.6x | 9.64x | 8.65x | 8.15x |
| EV / FCF | 29.7x | - | 8.67x | 7.44x | 9.31x | 13.3x | 8.65x | 8.57x |
| FCF Yield | 3.37% | - | 11.5% | 13.4% | 10.7% | 7.5% | 11.6% | 11.7% |
| Dividend per Share 2 | - | - | - | - | 0.7 | 0.7236 | 0.7924 | 0.8494 |
| Rate of return | - | - | - | - | 2.88% | 3.35% | 3.67% | 3.93% |
| EPS 2 | -2.83 | 0.53 | 0.65 | 1.06 | 1.29 | 1.685 | 1.854 | 2.074 |
| Distribution rate | - | - | - | - | 54.3% | 43% | 42.7% | 41% |
| Net sales 1 | 69,481 | 119,929 | 149,340 | 161,352 | 160,619 | 166,825 | 174,451 | 184,520 |
| EBITDA 1 | 11,323 | 35,073 | 40,673 | 43,394 | 42,999 | 43,976 | 46,029 | 47,948 |
| EBIT 1 | -8,619 | 15,798 | 20,273 | 17,936 | 16,260 | 21,507 | 22,956 | 24,894 |
| Net income 1 | -13,167 | 4,286 | 5,407 | 7,750 | 9,009 | 10,033 | 10,912 | 12,095 |
| Net Debt 1 | 106,783 | - | 88,298 | 79,299 | 83,703 | 85,799 | 77,165 | 81,402 |
| Reference price 2 | 28.75 | 32.25 | 29.50 | 26.00 | 24.30 | 21.60 | 21.60 | 21.60 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.76x | 1.24x | 4.7x | 3.37% | 3.63B | |
| 30.36x | 3.81x | 17.63x | 0.84% | 88.38B | |
| 36.49x | 6.26x | 20.08x | 0.2% | 68.81B | |
| 26.07x | 9.99x | 17.93x | 1.36% | 22.43B | |
| 47.56x | 2.53x | 15.43x | 0.39% | 14.61B | |
| 20.41x | 2.37x | 10.8x | 3.19% | 12.16B | |
| 45.72x | 9.08x | 26.59x | 0.46% | 10.86B | |
| 8.85x | 1.75x | 6.79x | 3.83% | 3.87B | |
| 14.14x | 1.33x | 8.86x | 3.29% | 3.54B | |
| 31.88x | 6.77x | 19.42x | 0.82% | 3.45B | |
| Average | 27.42x | 4.51x | 14.82x | 1.77% | 23.17B | |
| Weighted average by Cap. | 32.19x | 5.16x | 17.82x | 0.9% |
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
