Valuation Sahathai Terminal

Stocks

End-of-day quote Thailand S.E. 2026-10-19			5-day change	1st Jan Change
0.8400 ^THB	+1.20%		-1.18%	+47.37%

08-10	Sahathai Terminal Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-08	Sahathai Terminal 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	1,700	1,639	1,312	643.6	728.6	346.1
Change	-	-3.57%	-20%	-50.93%	13.21%	-52.5%
Enterprise Value (EV) ¹	3,726	3,519	3,249	2,306	2,193	1,782
Change	-	-5.56%	-7.68%	-29.03%	-4.9%	-18.71%
P/E	29.3x	59.3x	-12.9x	-55.8x	53.3x	-52.4x
PBR	1.2x	1.16x	1.01x	0.5x	0.54x	0.26x
PEG	-	-1.1x	0x	0.6x	-0x	0x
Capitalization / Revenue	1.26x	1.03x	0.64x	0.42x	0.49x	0.24x
EV / Revenue	2.77x	2.21x	1.59x	1.5x	1.49x	1.22x
EV / EBITDA	16.4x	19.1x	25.9x	21x	12.5x	11x
EV / EBIT	29.1x	37.7x	81x	94.1x	27.5x	29.2x
EV / FCF	27.5x	16.5x	12.3x	8.62x	8.95x	6.64x
FCF Yield	3.63%	6.08%	8.11%	11.6%	11.2%	15.1%
Dividend per Share ²	0.035	0.025	-	-	-	-
Rate of return	1.25%	0.93%	-	-	-	-
EPS ²	0.0957	0.0455	-0.1669	-0.019	0.0225	-0.0109
Distribution rate	36.6%	55%	-	-	-	-
Net sales ¹	1,347	1,589	2,042	1,533	1,475	1,466
EBITDA ¹	227.7	184.5	125.3	109.8	174.9	162.6
EBIT ¹	127.9	93.45	40.1	24.5	79.73	61.03
Net income ¹	58.1	27.62	-101.4	-11.54	13.66	-6.608
Net Debt ¹	2,026	1,879	1,937	1,662	1,464	1,436
Reference price ²	2.8000	2.7000	2.1600	1.0600	1.2000	0.5700
Nbr of stocks (in thousands)	607,200	607,200	607,200	607,203	607,203	607,203
Announcement Date	2/23/21	2/25/22	2/21/23	2/22/24	2/28/25	2/25/26

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.($)
SAHATHAI TERMINAL	-	-	-	-	15.08M
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	26.6x	9.99x	17.14x	0.52%	42.5B
INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.	22.08x	8.04x	12.58x	2.35%	27.55B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.47x	3.22x	7.59x	3.83%	19B
MISC	13.36x	3.3x	8.53x	4.42%	9.57B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	9.66x	6.48x	11.25x	4.96%	9.2B
QINGDAO PORT INTERNATIONAL CO., LTD.	8.19x	-	-	5.19%	9.08B
JSW INFRASTRUCTURE LIMITED	46.67x	12.66x	27.79x	0.26%	8.3B
Average	19.29x	7.28x	14.15x	3.08%	15.65B
Weighted average by Cap.	20.59x	7.78x	14.08x	2.37%