Valuation Minor International

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
23.60 ^THB	-0.84%		0.00%	-2.88%

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	132,740	-	-
Change	-	13.49%	-2.96%	-10.7%	-6.73%	-3.46%	-	-
Enterprise Value (EV) ¹	256,679	170,119	253,374	226,718	221,205	227,827	221,514	229,611
Change	-	-33.72%	48.94%	-10.52%	-2.43%	2.99%	-2.77%	3.66%
P/E	-10.2x	60.8x	45.4x	24.5x	18.8x	13.9x	12.4x	11x
PBR	2.2x	-	2.15x	1.68x	1.54x	1.41x	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	0.76x	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	5.12x	4.77x	4.76x
EV / EBIT	-29.8x	10.8x	12.5x	12.6x	13.6x	10.4x	9.49x	9.09x
EV / FCF	29.7x	-	8.67x	7.44x	9.31x	14.3x	8.57x	8.57x
FCF Yield	3.37%	-	11.5%	13.4%	10.7%	6.99%	11.7%	11.7%
Dividend per Share ²	-	-	-	-	-	0.7191	0.805	0.872
Rate of return	-	-	-	-	-	3.05%	3.41%	3.7%
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	23.60	23.60	23.60
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

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	14.04x	1.37x	5.15x	3.02%	3.99B
MARRIOTT INTERNATIONAL, INC.	33.2x	4.13x	19.36x	0.76%	97.87B
HILTON WORLDWIDE HOLDINGS INC.	38.26x	6.61x	21.3x	0.19%	73.58B
INTERCONTINENTAL HOTELS GROUP PLC	27.61x	10.42x	18.75x	1.31%	23.59B
HYATT HOTELS CORPORATION	61.45x	2.97x	18.06x	0.32%	17.77B
ACCOR	20.91x	2.34x	10.73x	3.08%	12.16B
THE INDIAN HOTELS COMPANY LIMITED	46.42x	9.12x	26.8x	0.44%	10.8B
TRAVEL + LEISURE CO.	10.51x	1.92x	7.51x	3.21%	4.71B
ITC HOTELS LIMITED	36.45x	7.65x	21.84x	0.6%	3.76B
HILTON GRAND VACATIONS INC.	11.94x	1.44x	6.6x	-.--%	4.04B
Average	30.08x	4.80x	15.61x	1.29%	25.23B
Weighted average by Cap.	35.10x	5.41x	19.07x	0.78%