Valuation Saha-Union

Stocks

End-of-day quote Thailand S.E. 2026-10-06			5-day change	1st Jan Change
27.25 ^THB	0.00%		0.00%	-

08-10	Saha-Union Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Saha-Union 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	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAHA-UNION	-	-	-	-	235M
BERKSHIRE HATHAWAY INC.	20x	-	-	-.--%	1,079B
HITACHI, LTD.	26.02x	2.1x	13.04x	1.06%	160B
3M COMPANY	21.79x	3.65x	12.55x	1.91%	84.16B
MITSUBISHI HEAVY INDUSTRIES, LTD.	29.62x	2.16x	16.25x	0.78%	82.34B
ILLINOIS TOOL WORKS INC.	23.06x	4.97x	16.93x	2.47%	75.24B
MITSUBISHI ELECTRIC CORPORATION	20.34x	1.64x	11.58x	1.21%	69.53B
HONEYWELL INTERNATIONAL INC.	31.38x	3.9x	17.8x	2.94%	67.87B
DSM-FIRMENICH	46.49x	2.96x	15.19x	2.59%	26.91B
Average	27.34x	3.05x	14.76x	1.62%	182.88B
Weighted average by Cap.	22.22x	2.92x	14.44x	0.57%