Valuation Saha Pathanapibul

Stocks

End-of-day quote Thailand S.E. 2026-10-19			5-day change	1st Jan Change
56.50 ^THB	0.00%		0.00%	-1.74%

09-28	Saha Pathanapibul Activates Business Continuity Plan Amid Flooding in Bangkok	MT
09-16	E-Commerce Digital AI Thai Holding Plc. announced that it expects to receive THB 154.5 million in funding from Saha Pathanapibul Public Company Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	21,167	20,912	21,385	20,356	19,335	18,975
Change	-	-1.21%	2.26%	-4.81%	-5.02%	-1.86%
Enterprise Value (EV) ¹	8,640	8,117	8,716	15,571	14,954	13,696
Change	-	-6.06%	7.39%	78.64%	-3.96%	-8.41%
P/E	12.5x	12x	13.2x	9.07x	7.12x	7.15x
PBR	0.9x	0.88x	0.88x	0.77x	0.71x	0.67x
PEG	-	4.37x	-2.05x	0.2x	0.3x	-2.8x
Capitalization / Revenue	0.65x	0.62x	0.61x	0.54x	0.47x	0.46x
EV / Revenue	0.27x	0.24x	0.25x	0.41x	0.36x	0.33x
EV / EBITDA	4.32x	3.92x	4.65x	6.41x	5.35x	4.78x
EV / EBIT	4.71x	4.28x	5.07x	6.91x	5.73x	5.18x
EV / FCF	5.92x	8.46x	11.5x	9.24x	32.9x	66.1x
FCF Yield	16.9%	11.8%	8.73%	10.8%	3.04%	1.51%
Dividend per Share ²	1.6	1.6	1.5	2	2.4	2.4
Rate of return	2.48%	2.51%	2.29%	3.23%	4.09%	4.17%
EPS ²	5.175	5.318	4.976	6.834	8.253	8.042
Distribution rate	30.9%	30.1%	30.1%	29.3%	29.1%	29.8%
Net sales ¹	32,461	33,762	35,260	37,898	41,057	41,374
EBITDA ¹	2,001	2,071	1,875	2,428	2,795	2,867
EBIT ¹	1,833	1,898	1,718	2,252	2,609	2,644
Net income ¹	1,705	1,745	1,627	2,235	2,710	2,653
Net Debt ¹	-12,527	-12,795	-12,669	-4,785	-4,381	-5,279
Reference price ²	64.50	63.75	65.50	62.00	58.75	57.50
Nbr of stocks (in thousands)	328,173	328,025	326,489	328,316	329,100	330,000
Announcement Date	3/1/21	2/28/22	2/28/23	2/29/24	3/28/25	2/24/26

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 PATHANAPIBUL	-	-	-	-	556M
WALMART INC.	41.28x	1.32x	20.21x	0.84%	942B
LOBLAW COMPANIES LIMITED	27.05x	1.29x	11.21x	0.88%	56.1B
TESCO PLC	17.07x	0.59x	8.56x	3.02%	44.77B
SYSCO CORPORATION	17.16x	0.68x	12.74x	2.69%	40.14B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.52x	0.94x	6.24x	5.56%	38.26B
KROGER CO. (THE)	12.69x	0.35x	6.51x	2.36%	37.24B
WOOLWORTHS GROUP LIMITED	28.14x	0.87x	10x	2.62%	35.04B
AHOLD DELHAIZE N.V.	12.12x	0.46x	5.88x	3.88%	31.96B
SEVEN & I HOLDINGS CO., LTD.	16.3x	0.64x	7.34x	2.89%	29.58B
Average	21.59x	0.79x	9.86x	2.75%	125.54B
Weighted average by Cap.	35.89x	1.18x	17.37x	1.34%