Valuation Saha Pathana Inter-Holding

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-07			5-day change	1st Jan Change
32.25 ^THB	-0.77%		0.00%	+21.70%

07-17	Saha Pathana to Buy Out Eastern Thai Consulting for Up to THB110 Million	MT
07-15	Saha Pathana Inter-Holding Public Company Limited agreed to acquire remaining 60% stake in Eastern Thai Consulting 1992 Co., Ltd. from a group of shareholders for not exceeding THB 110 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	40,604	40,318	40,604	40,747	36,604	34,101
Change	-	-0.7%	0.71%	0.35%	-10.17%	-6.84%
Enterprise Value (EV) ¹	49,552	51,267	54,661	56,645	53,730	52,228
Change	-	3.46%	6.62%	3.63%	-5.15%	-2.8%
P/E	17.6x	11.5x	12.1x	13.2x	11x	14.9x
PBR	1.04x	0.96x	0.91x	0.88x	0.75x	0.69x
PEG	-	0.2x	-3.06x	-1.66x	1.5x	-0.5x
Capitalization / Revenue	7.8x	5.96x	5.44x	5.52x	5.2x	4.74x
EV / Revenue	9.52x	7.58x	7.33x	7.67x	7.63x	7.27x
EV / EBITDA	18x	13x	16.3x	13.5x	14.1x	15.2x
EV / EBIT	19.5x	13.8x	17.7x	14.3x	15.1x	16.6x
EV / FCF	30.6x	25.5x	-137x	13.4x	18.7x	27.3x
FCF Yield	3.27%	3.92%	-0.73%	7.48%	5.35%	3.66%
Dividend per Share ²	0.3111	0.3556	0.3556	0.3556	0.4	0.6
Rate of return	0.99%	1.13%	1.13%	1.12%	1.41%	2.26%
EPS ²	1.791	2.72	2.612	2.404	2.581	1.775
Distribution rate	17.4%	13.1%	13.6%	14.8%	15.5%	33.8%
Net sales ¹	5,206	6,764	7,461	7,386	7,040	7,187
EBITDA ¹	2,750	3,941	3,348	4,207	3,810	3,440
EBIT ¹	2,545	3,714	3,092	3,968	3,548	3,137
Net income ¹	2,306	3,501	3,361	3,095	3,321	2,284
Net Debt ¹	8,948	10,949	14,057	15,897	17,126	18,127
Reference price ²	31.56	31.33	31.56	31.67	28.44	26.50
Nbr of stocks (in thousands)	1,286,754	1,286,754	1,286,754	1,286,754	1,286,849	1,286,842
Announcement Date	3/1/21	2/28/22	2/28/23	2/29/24	2/28/25	2/28/26

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.($)
SAHA PATHANA INTER-HOLDING	-	-	-	-	1.26B
FORESTAR GROUP INC.	10.27x	-	-	-	1.51B
AMREP CORPORATION	14.42x	-	-	-	118M
SKYWORLD DEVELOPMENT	6.11x	0.69x	3.27x	3.66%	103M
Average	10.26x	0.69x	3.27x	3.66%	748M
Weighted average by Cap.	10.30x	0.69x	3.27x	3.66%