|
End-of-day quote
Thailand S.E.
2026-10-12
|
5-day change | 1st Jan Change | ||
| 20.40 THB | 0.00% |
|
0.00% | -16.05% |
| 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 | 114,741 | - | - |
| Change | - | 13.49% | -2.96% | -10.7% | -6.73% | -16.55% | - | - |
| Enterprise Value (EV) 1 | 256,679 | 170,119 | 253,374 | 226,718 | 221,205 | 200,541 | 191,906 | 196,144 |
| Change | - | -33.72% | 48.94% | -10.52% | -2.43% | -9.34% | -4.31% | 2.21% |
| P/E | -10.2x | 60.8x | 45.4x | 24.5x | 18.8x | 12.1x | 11.1x | 9.94x |
| PBR | 2.2x | - | 2.15x | 1.68x | 1.54x | 1.23x | 1.21x | 1.16x |
| PEG | - | -1x | 2x | 0.4x | 0.9x | 0.4x | 1.16x | 0.9x |
| Capitalization / Revenue | 2.16x | 1.42x | 1.11x | 0.91x | 0.86x | 0.69x | 0.66x | 0.62x |
| EV / Revenue | 3.69x | 1.42x | 1.7x | 1.41x | 1.38x | 1.2x | 1.1x | 1.06x |
| EV / EBITDA | 22.7x | 4.85x | 6.23x | 5.22x | 5.14x | 4.56x | 4.17x | 4.09x |
| EV / EBIT | -29.8x | 10.8x | 12.5x | 12.6x | 13.6x | 9.38x | 8.4x | 7.93x |
| EV / FCF | 29.7x | - | 8.67x | 7.44x | 9.31x | 12.9x | 8.36x | 8.28x |
| FCF Yield | 3.37% | - | 11.5% | 13.4% | 10.7% | 7.75% | 12% | 12.1% |
| Dividend per Share 2 | - | - | - | - | 0.7 | 0.7218 | 0.7871 | 0.8371 |
| Rate of return | - | - | - | - | 2.88% | 3.54% | 3.86% | 4.1% |
| EPS 2 | -2.83 | 0.53 | 0.65 | 1.06 | 1.29 | 1.681 | 1.842 | 2.051 |
| Distribution rate | - | - | - | - | 54.3% | 42.9% | 42.7% | 40.8% |
| Net sales 1 | 69,481 | 119,929 | 149,340 | 161,352 | 160,619 | 166,768 | 174,340 | 184,355 |
| 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 | 21,375 | 22,833 | 24,726 |
| Net income 1 | -13,167 | 4,286 | 5,407 | 7,750 | 9,009 | 10,011 | 10,849 | 11,983 |
| 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 | 20.40 | 20.40 | 20.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.14x | 1.2x | 4.56x | 3.54% | 3.42B | |
| 33.28x | 4.12x | 19.05x | 0.77% | 96.87B | |
| 15.95x | 4.96x | 12.65x | 1.96% | 75.29B | |
| 39.34x | 6.68x | 21.4x | 0.18% | 74.18B | |
| 12.17x | 2.15x | 8.33x | 2.23% | 35.94B | |
| 27.07x | 10.33x | 18.5x | 1.32% | 23.37B | |
| 49.97x | 2.64x | 16.06x | 0.37% | 15.35B | |
| 16.91x | 3.1x | 8.81x | 4.77% | 13.93B | |
| 20.3x | 2.35x | 10.73x | 3.2% | 11.81B | |
| 45.27x | 8.97x | 26.33x | 0.47% | 10.86B | |
| Average | 27.24x | 4.65x | 14.64x | 1.88% | 36.1B | |
| Weighted average by Cap. | 28.22x | 4.98x | 16.38x | 1.31% |
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
