Valuation Ngern Tid Lor Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-15			5-day change	1st Jan Change
18.10 ^THB	+1.69%		-3.21%	+6.47%

08-14	Tidlor Holdings Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-07	Tidlor Files for Singapore Listing of 16.5 Billion Yen Bonds	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	49,231	52,073	-	-
Change	-	5.77%	-	-
Enterprise Value (EV) ¹	119,581	129,141	129,332	129,999
Change	-	8%	0.15%	0.52%
P/E	10x	8.83x	8.02x	7.47x
PBR	1.44x	1.38x	1.27x	1.15x
PEG	-	0.4x	0.8x	1.01x
Capitalization / Revenue	2.34x	2.32x	2.15x	2.02x
EV / Revenue	5.69x	5.75x	5.34x	5.03x
EV / EBITDA	-	-	-	-
EV / EBIT	12.8x	12.9x	12.2x	11.1x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	0.7713	0.9043	1.045
Rate of return	-	4.26%	5%	5.77%
EPS ²	1.7	2.05	2.256	2.423
Distribution rate	-	37.6%	40.1%	43.1%
Net sales ¹	20,998	22,461	24,212	25,827
EBITDA	-	-	-	-
EBIT ¹	9,363	9,992	10,641	11,692
Net income ¹	4,933	5,851	6,364	7,073
Net Debt ¹	70,350	77,068	77,259	77,926
Reference price ²	17.00	18.10	18.10	18.10
Nbr of stocks (in thousands)	2,895,930	2,876,960	-	-
Announcement Date	2/19/26	-	-	-

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.($)
BAJAJ FINANCE LIMITED	24.35x	16.42x	-	0.71%	65.42B
ROCKET COMPANIES, INC.	39.8x	4.62x	15.64x	-.--%	37.35B
BAJAJ FINSERV LTD.	24.29x	5.07x	25.1x	0.08%	30.92B
SHRIRAM FINANCE LIMITED	16.45x	11.6x	22.54x	1.21%	24.07B
SYNCHRONY FINANCIAL	8.09x	1.9x	3.58x	1.68%	24.75B
SOFI TECHNOLOGIES, INC.	28.73x	3.87x	11.66x	-.--%	22.05B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	22.75x	18.64x	44.01x	0.16%	15.98B
TATA CAPITAL LIMITED	21.65x	22.24x	-	0.24%	15.53B
Average	23.26x	10.55x	20.42x	0.51%	29.51B
Weighted average by Cap.	24.40x	10.41x	19.03x	0.53%