|
End-of-day quote
Thailand S.E.
2026-08-14
|
5-day change | 1st Jan Change | ||
| 1.510 THB | -1.31% |
|
-1.31% | +12.69% |
| 08-13 | Sansiri Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 08-05 | Sansiri Sells Minority Stake in Unit to Nomura | MT |
Company Valuation: Sansiri
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 | 26,437 | - | - |
| Change | - | 43.47% | 11.1% | 6.72% | -24.97% | 13.14% | - | - |
| Enterprise Value (EV) 1 | 80,830 | 26,265 | 108,765 | 103,511 | 90,144 | 98,517 | 95,350 | 122,758 |
| Change | - | -67.51% | 314.11% | -4.83% | -12.91% | 9.29% | -3.21% | 28.74% |
| P/E | 11x | 6.67x | 5.12x | 6.32x | 5.61x | 6.09x | 5.87x | 5.59x |
| PBR | 0.47x | - | 0.62x | 0.65x | 0.47x | 0.51x | 0.48x | 0.46x |
| PEG | - | 0x | 0.2x | -0.4x | -0.3x | 1.6x | 1.56x | 1.14x |
| Capitalization / Revenue | 0.64x | 0.78x | 0.79x | 0.82x | 0.71x | 0.79x | 0.72x | 0.74x |
| EV / Revenue | 2.82x | 0.78x | 2.94x | 2.74x | 2.74x | 2.94x | 2.61x | 3.45x |
| EV / EBITDA | 23.2x | 5.46x | 18.1x | 21.8x | 22.1x | 21.8x | 18.4x | 25.2x |
| EV / EBIT | 30.4x | 6.64x | 21.3x | 26.3x | 27.5x | 23.8x | 24.4x | 30.8x |
| EV / FCF | -26.6x | - | -63.5x | 10x | 7.28x | -20.9x | -272x | -102x |
| FCF Yield | -3.76% | - | -1.57% | 9.96% | 13.7% | -4.77% | -0.37% | -0.98% |
| Dividend per Share 2 | 0.06 | - | 0.2 | 0.17 | 0.13 | 0.1352 | 0.1363 | 0.142 |
| Rate of return | 4.88% | - | 11.3% | 9.44% | 9.7% | 8.96% | 9.03% | 9.4% |
| EPS 2 | 0.112 | 0.264 | 0.346 | 0.285 | 0.239 | 0.2481 | 0.2574 | 0.27 |
| Distribution rate | 53.6% | - | 57.8% | 59.6% | 54.4% | 54.5% | 52.9% | 52.6% |
| Net sales 1 | 28,642 | 33,712 | 36,965 | 37,786 | 32,853 | 33,536 | 36,571 | 35,570 |
| EBITDA 1 | 3,477 | 4,807 | 6,003 | 4,745 | 4,071 | 4,526 | 5,183 | 4,873 |
| EBIT 1 | 2,660 | 3,957 | 5,098 | 3,928 | 3,273 | 4,141 | 3,904 | 3,985 |
| Net income 1 | 2,017 | 4,280 | 6,060 | 5,253 | 4,513 | 4,344 | 4,603 | 4,596 |
| Net Debt 1 | 62,524 | - | 79,584 | 72,369 | 66,778 | 72,080 | 68,913 | 96,321 |
| Reference price 2 | 1.230 | 1.760 | 1.770 | 1.800 | 1.340 | 1.510 | 1.510 | 1.510 |
| Nbr of stocks (in thousands) | 14,883,054 | 14,923,126 | 16,486,281 | 17,301,521 | 17,437,601 | 17,507,961 | - | - |
| Announcement Date | 3/1/22 | 2/28/23 | 2/28/24 | 2/28/25 | 2/28/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.09x | 2.94x | 20.3x | 8.96% | 798M | |
| 53.36x | - | - | - | 57.46B | |
| 8.64x | 3.34x | 6.74x | -.--% | 21.42B | |
| 8.08x | 16.19x | 19.19x | 6.16% | 20.22B | |
| 4.21x | 0.09x | 0.17x | 8.23% | 14.31B | |
| 8.39x | 16.88x | - | 6.3% | 8.36B | |
| 7.69x | 0.79x | 6.56x | 2.61% | 5.72B | |
| -1.91x | 1.54x | -229.85x | -.--% | 5.19B | |
| 5.36x | 13.69x | 20.01x | 5.88% | 4.5B | |
| 9.46x | 0.57x | 7.38x | 4.03% | 4.04B | |
| Average | 10.94x | 6.23x | -18.69x | 4.68% | 14.2B | |
| Weighted average by Cap. | 25.67x | 7.33x | -6.37x | 4.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SIRI Stock
- Valuation Sansiri
Select your edition
All financial news and data tailored to specific country editions
