Valuation Sansiri Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-28			5-day change	1st Jan Change
1.470 ^THB	-0.68%		-3.92%	+9.70%

08-13	Sansiri Public Company Limited Declares Interim Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 11, 2026	CI
08-13	Sansiri 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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,306	26,265	29,181	31,143	23,366	25,841	-	-
Change	-	43.47%	11.1%	6.72%	-24.97%	10.59%	-	-
Enterprise Value (EV) ¹	80,830	26,265	108,765	103,511	90,144	97,013	96,175	92,607
Change	-	-67.51%	314.11%	-4.83%	-12.91%	7.62%	-0.86%	-3.71%
P/E	11x	6.67x	5.12x	6.32x	5.61x	5.91x	5.75x	5.42x
PBR	0.47x	-	0.62x	0.65x	0.47x	0.49x	0.47x	0.46x
PEG	-	0x	0.2x	-0.4x	-0.3x	1.43x	2.13x	0.89x
Capitalization / Revenue	0.64x	0.78x	0.79x	0.82x	0.71x	0.76x	0.71x	0.7x
EV / Revenue	2.82x	0.78x	2.94x	2.74x	2.74x	2.84x	2.65x	2.5x
EV / EBITDA	23.2x	5.46x	18.1x	21.8x	22.1x	21.7x	19.6x	19.4x
EV / EBIT	30.4x	6.64x	21.3x	26.3x	27.5x	25.7x	24.5x	23.6x
EV / FCF	-26.6x	-	-63.5x	10x	7.28x	-20.6x	-275x	-23.8x
FCF Yield	-3.76%	-	-1.57%	9.96%	13.7%	-4.85%	-0.36%	-4.2%
Dividend per Share ²	0.06	-	0.2	0.17	0.13	0.1311	0.1354	0.1415
Rate of return	4.88%	-	11.3%	9.44%	9.7%	8.92%	9.21%	9.63%
EPS ²	0.112	0.264	0.346	0.285	0.239	0.2489	0.2556	0.2712
Distribution rate	53.6%	-	57.8%	59.6%	54.4%	52.7%	53%	52.2%
Net sales ¹	28,642	33,712	36,965	37,786	32,853	34,175	36,316	36,972
EBITDA ¹	3,477	4,807	6,003	4,745	4,071	4,476	4,910	4,776
EBIT ¹	2,660	3,957	5,098	3,928	3,273	3,768	3,919	3,927
Net income ¹	2,017	4,280	6,060	5,253	4,513	4,453	4,582	4,692
Net Debt ¹	62,524	-	79,584	72,369	66,778	71,173	70,334	66,766
Reference price ²	1.230	1.760	1.770	1.800	1.340	1.470	1.470	1.470
Nbr of stocks (in thousands)	14,883,054	14,923,126	16,486,281	17,301,521	17,437,601	17,578,686	-	-
Announcement Date	3/1/22	2/28/23	2/28/24	2/28/25	2/28/26	-	-	-

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.($)
VINGROUP	62.84x	-	-	-	67.89B
VINHOMES	9.96x	3.8x	8.73x	-.--%	23.01B
VONOVIA SE	7.8x	16.09x	19.1x	6.46%	19.54B
EMAAR DEVELOPMENT	4.07x	0.07x	0.12x	7.84%	13.9B
DEUTSCHE WOHNEN SE	8.31x	16.8x	-	6.36%	8.29B
OPEN HOUSE GROUP CO., LTD.	7.42x	0.78x	6.58x	2.71%	5.49B
CHINA VANKE CO., LTD.	-1.92x	1.64x	-252.54x	-.--%	5.27B
LEG IMMOBILIEN SE	4.77x	13.57x	19.68x	6.01%	4.4B
IIDA GROUP HOLDINGS CO., LTD.	9.27x	0.57x	7.26x	4.07%	4.06B
Average	12.50x	6.67x	-27.30x	4.18%	16.87B
Weighted average by Cap.	32.02x	7.35x	-7.96x	4.12%