Valuation Saha-Union Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-11-12			5-day change	1st Jan Change
26.75 ^THB	-0.93%		-1.83%	-1.83%

10-22	Saha-Union Public Company Limited Announces Board and Committee Resignations, Effective January 1, 2027	CI
08-10	Saha-Union 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	2020	2021	2022	2023	2024	2025
Market Cap ¹	9,739	9,451	8,505	9,378	9,087	7,924
Change	-	-2.97%	-10%	10.26%	-3.1%	-12.8%
Enterprise Value (EV) ¹	6,180	4,907	3,145	3,032	1,222	-1,083
Change	-	-20.6%	-35.92%	-3.6%	-59.69%	-188.62%
P/E	11.5x	15.7x	7.83x	7.86x	5.88x	4.47x
PBR	0.46x	0.43x	0.38x	0.41x	0.39x	0.32x
PEG	-	-0.5x	0.1x	0.81x	0.2x	0.3x
Capitalization / Revenue	1.04x	1.06x	0.87x	1.03x	0.9x	0.93x
EV / Revenue	0.66x	0.55x	0.32x	0.33x	0.12x	-0.13x
EV / EBITDA	4.24x	4.27x	2.18x	1.88x	0.63x	-0.75x
EV / EBIT	9.29x	13.3x	4.1x	3.07x	0.91x	-1.27x
EV / FCF	5.83x	7.41x	2.51x	2.7x	1.08x	-1.19x
FCF Yield	17.2%	13.5%	39.8%	37.1%	92.2%	-83.8%
Dividend per Share ²	1.5	1.5	1.5	1.5	1.6	1.5
Rate of return	4.48%	4.62%	5.13%	4.65%	5.12%	5.5%
EPS ²	2.906	2.068	3.737	4.101	5.313	6.091
Distribution rate	51.6%	72.5%	40.1%	36.6%	30.1%	24.6%
Net sales ¹	9,368	8,932	9,831	9,122	10,077	8,531
EBITDA ¹	1,459	1,150	1,444	1,609	1,951	1,440
EBIT ¹	665.5	370.2	767.3	986.9	1,339	852.2
Net income ¹	845.1	601.2	1,087	1,193	1,545	1,771
Net Debt ¹	-3,559	-4,543	-5,361	-6,346	-7,865	-9,007
Reference price ²	33.50	32.50	29.25	32.25	31.25	27.25
Nbr of stocks (in thousands)	290,730	290,786	290,786	290,786	290,786	290,786
Announcement Date	3/1/21	2/28/22	2/28/23	2/29/24	2/25/25	2/26/26

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.($)
BERKSHIRE HATHAWAY INC.	17.97x	-	-	-.--%	1,251B
HITACHI, LTD.	22.67x	1.79x	10.73x	1.23%	139B
3M COMPANY	24.55x	4.19x	14.2x	1.7%	97.6B
ILLINOIS TOOL WORKS INC.	25.14x	5.36x	18.3x	2.23%	82.05B
HONEYWELL INTERNATIONAL INC.	10.26x	4.12x	18.76x	2.26%	72.24B
MITSUBISHI HEAVY INDUSTRIES, LTD.	22.55x	1.69x	12.98x	0.96%	65.99B
MITSUBISHI ELECTRIC CORPORATION	18.63x	1.48x	10.25x	1.31%	62.96B
DSM-FIRMENICH	51.72x	3.18x	16.33x	2.36%	29.08B
Average	24.19x	3.12x	14.51x	1.51%	225B
Weighted average by Cap.	19.44x	3.08x	14.05x	0.5%