Valuation Saha Pathanapibul

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-08			5-day change	1st Jan Change
55.50 ^THB	0.00%		0.00%	-3.48%

05-14	Saha Pathanapibul posts qtrly profit attributable 599.7 million baht	RE
05-14	Saha Pathanapibul Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAHA PATHANAPIBUL	-	-	-	-	550M
WALMART INC.	38.46x	1.24x	19.03x	0.89%	888B
LOBLAW COMPANIES LIMITED	27.77x	1.18x	10.26x	0.98%	51.53B
SYSCO CORPORATION	21.12x	0.62x	11.92x	2.55%	40.46B
TESCO PLC	15.47x	0.53x	7.85x	3.34%	39.49B
AHOLD DELHAIZE N.V.	13.32x	0.5x	6.32x	3.49%	36.54B
KROGER CO. (THE)	11.59x	0.33x	6.14x	2.52%	35.86B
WOOLWORTHS GROUP LIMITED	45.65x	0.89x	10.48x	2.39%	33.39B
GEORGE WESTON LIMITED	21.79x	0.73x	6.28x	1.41%	26.31B
AEON CO., LTD.	54.31x	0.64x	10.71x	1%	24.98B
Average	27.72x	0.74x	9.89x	2.06%	117.68B
Weighted average by Cap.	35.19x	1.11x	16.54x	1.22%