Valuation Sabina

Stocks

End-of-day quote Thailand S.E. 2026-11-06			5-day change	1st Jan Change
15.40 ^THB	0.00%		0.00%	-6.10%

10-30	Sabina Public Company Limited Announces Resignation of Yuthana Adipath as Independent Director, Audit Committee Member and Nomination and Remuneration Committee Member, Effective October 31, 2026	CI
08-12	Sabina Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	5,352	-	-
Change	-	17.68%	10.52%	-21.17%	-19.21%	-6.1%	-	-
Enterprise Value (EV)	7,215	8,351	9,295	7,256	5,597	5,352	5,352	5,352
Change	-	15.74%	11.31%	-21.94%	-22.86%	-4.39%	0%	0%
P/E	23.3x	19.4x	19.4x	15.1x	13.9x	12.7x	11.9x	11.2x
PBR	3.74x	4.34x	4.79x	3.84x	3.11x	2.9x	2.88x	-
PEG	-	0.5x	1.8x	20.08x	-1.2x	5x	1.69x	1.93x
Capitalization / Revenue	2.61x	2.56x	2.61x	1.98x	1.71x	1.59x	1.52x	1.51x
EV / Revenue	0x	0x	0x	0x	0x	1.59x	1.52x	1.51x
EV / EBITDA	0x	0x	0x	0x	0x	9.08x	8.62x	8.04x
EV / EBIT	0x	0x	0x	0x	0x	10.4x	9.93x	-
EV / FCF	0x	0x	0x	0x	0x	13.2x	12x	-
FCF Yield	7.21%	8%	4.02%	8.22%	14.5%	7.59%	8.35%	-
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%	7.86%	8.41%	8.83%
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 ¹	373	520.1	586.4	591.7	499.4	517	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	15.40	15.40	15.40
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	12.73x	-	-	7.86%	160M
LVMH	18.61x	2.79x	9.38x	3.16%	225B
HERMÈS INTERNATIONAL	31.34x	7.77x	17.26x	1.36%	159B
COMPAGNIE FINANCIERE RICHEMONT	25.06x	3.95x	13.94x	2.32%	122B
TITAN COMPANY LIMITED	60.92x	5x	43.84x	0.46%	47.16B
ANTA SPORTS PRODUCTS LIMITED	12.53x	1.88x	6.42x	3.69%	28.41B
RALPH LAUREN CORPORATION	19.97x	2.55x	12.84x	1.05%	22.26B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	11.11x	1.27x	8.23x	6.61%	15.04B
MONCLER S.P.A.	19.47x	3.7x	9.24x	3%	13.76B
Average	23.53x	3.61x	15.14x	3.28%	70.27B
Weighted average by Cap.	25.82x	4.37x	14.77x	2.37%