Valuation Sansiri Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-20			5-day change	1st Jan Change
1.520 ^THB	+7.80%		-.--%	+7.80%

09-02	Sansiri Public Company Limited agreed to acquire The Lake Como EDITION from Bain Capital, LP and Omnam Investment Group.	CI
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

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	25,313	-	-
Change	-	43.47%	11.1%	6.72%	-24.97%	8.33%	-	-
Enterprise Value (EV) ¹	80,830	26,265	108,765	103,511	90,144	96,486	95,648	92,079
Change	-	-67.51%	314.11%	-4.83%	-12.91%	7.03%	-0.87%	-3.73%
P/E	11x	6.67x	5.12x	6.32x	5.61x	5.79x	5.63x	5.31x
PBR	0.47x	-	0.62x	0.65x	0.47x	0.48x	0.46x	0.45x
PEG	-	0x	0.2x	-0.4x	-0.3x	1.4x	2.09x	0.87x
Capitalization / Revenue	0.64x	0.78x	0.79x	0.82x	0.71x	0.74x	0.7x	0.68x
EV / Revenue	2.82x	0.78x	2.94x	2.74x	2.74x	2.82x	2.63x	2.49x
EV / EBITDA	23.2x	5.46x	18.1x	21.8x	22.1x	21.6x	19.5x	19.3x
EV / EBIT	30.4x	6.64x	21.3x	26.3x	27.5x	25.6x	24.4x	23.5x
EV / FCF	-26.6x	-	-63.5x	10x	7.28x	-19.7x	-273x	-23.7x
FCF Yield	-3.76%	-	-1.57%	9.96%	13.7%	-5.07%	-0.37%	-4.23%
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%	9.1%	9.4%	9.83%
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	4,583	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	1.440	1.440	1.440
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VINGROUP	65.91x	-	-	-	70.26B
VINHOMES	9.31x	3.53x	7.8x	-.--%	21.91B
VONOVIA SE	6.92x	15.42x	18.32x	7.28%	16.86B
EMAAR DEVELOPMENT	4.3x	0.01x	0.02x	7.52%	14.48B
DEUTSCHE WOHNEN SE	7.44x	15.99x	-	7.1%	7.32B
CHINA VANKE CO., LTD.	-1.9x	1.71x	-19396.31x	-.--%	6.23B
OPEN HOUSE GROUP CO., LTD.	7.15x	0.76x	6.2x	2.84%	5.31B
LEG IMMOBILIEN SE	4.36x	13.26x	19.21x	6.56%	3.97B
Average	12.94x	7.24x	-3,224.12x	4.47%	18.3B
Weighted average by Cap.	34.93x	6.86x	-1,749.27x	4.27%