Valuation Sabina

Stocks

End-of-day quote Thailand S.E. 2026-09-24			5-day change	1st Jan Change
15.30 ^THB	-0.65%		-1.29%	-6.71%

08-12	Sabina Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-11	Sabina Public Company Limited Declares Interim Cash Dividend, Payable on September 9, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,880	8,097	8,948	7,054	5,699	5,317	-	-
Change	-	17.68%	10.52%	-21.17%	-19.21%	-6.71%	-	-
Enterprise Value (EV)	7,215	8,351	9,295	7,256	5,597	5,317	5,317	5,317
Change	-	15.74%	11.31%	-21.94%	-22.86%	-5.01%	0%	0%
P/E	23.3x	19.4x	19.4x	15.1x	13.9x	12.6x	11.8x	11.2x
PBR	3.74x	4.34x	4.79x	3.84x	3.11x	2.88x	2.87x	-
PEG	-	0.5x	1.8x	20.08x	-1.2x	4.96x	1.68x	1.93x
Capitalization / Revenue	2.61x	2.56x	2.61x	1.98x	1.71x	1.58x	1.51x	1.5x
EV / Revenue	0x	0x	0x	0x	0x	1.58x	1.51x	1.5x
EV / EBITDA	0x	0x	0x	0x	0x	9.02x	8.56x	7.98x
EV / EBIT	-	-	-	-	-	-	9,864,100x	-
EV / FCF	-	-	-	-	-	-	11,894,295x	-
FCF Yield	-	-	-	-	-	-	0%	-
Dividend per Share ²	0.85	1.2	1.33	1.34	1.18	1.21	1.295	1.36
Rate of return	4.29%	5.15%	5.17%	6.6%	7.2%	7.91%	8.46%	8.89%
EPS ²	0.85	1.2	1.33	1.34	1.18	1.21	1.295	1.37
Distribution rate	100%	100%	100%	100%	100%	100%	100%	99.3%
Net sales ¹	2,631	3,168	3,431	3,566	3,326	3,363	3,510	3,555
EBITDA ¹	413.5	559.3	667.4	669.4	576	589.5	621	666
EBIT	373	520.1	586.4	591.7	499.4	-	539	-
Net income ¹	294.2	417.2	462.5	464.4	410.8	423	444	475
Net Debt	335	254.1	346.9	201.8	-101.7	-	-	-
Reference price ²	19.80	23.30	25.75	20.30	16.40	15.30	15.30	15.30
Nbr of stocks (in thousands)	347,500	347,500	347,500	347,500	347,500	347,500	-	-
Announcement Date	2/21/22	2/20/23	2/22/24	2/25/25	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.($)
SABINA	12.64x	-	-	7.91%	159M
VAN DE VELDE NV	13.57x	-	-	8%	424M
REGINA MIRACLE INTERNATIONAL (HOLDINGS) LIMITED	8.57x	-	-	5%	375M
Average	11.60x			6.97%	319.18M
Weighted average by Cap.	11.46x			6.81%