Valuation Sansiri

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
1.500 ^THB	+0.67%		0.00%	+11.94%

07-23	Sansiri Public Company Limited Forms Three New Subsidiaries	CI
07-23	Sansiri Forms Three New Subsidiaries for Property Development	MT

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	26,262	-	-
Change	-	43.47%	11.1%	6.72%	-24.97%	12.39%	-	-
Enterprise Value (EV) ¹	80,830	26,265	108,765	103,511	90,144	96,173	95,175	122,583
Change	-	-67.51%	314.11%	-4.83%	-12.91%	6.69%	-1.04%	28.8%
P/E	11x	6.67x	5.12x	6.32x	5.61x	6.05x	5.83x	5.56x
PBR	0.47x	-	0.62x	0.65x	0.47x	0.5x	0.48x	0.46x
PEG	-	0x	0.2x	-0.4x	-0.3x	1.62x	1.56x	1.11x
Capitalization / Revenue	0.64x	0.78x	0.79x	0.82x	0.71x	0.77x	0.72x	0.74x
EV / Revenue	2.82x	0.78x	2.94x	2.74x	2.74x	2.81x	2.59x	3.45x
EV / EBITDA	23.2x	5.46x	18.1x	21.8x	22.1x	20.7x	18.4x	25.2x
EV / EBIT	30.4x	6.64x	21.3x	26.3x	27.5x	27.3x	24.4x	30.8x
EV / FCF	-26.6x	-	-63.5x	10x	7.28x	24.1x	-60.1x	-102x
FCF Yield	-3.76%	-	-1.57%	9.96%	13.7%	4.14%	-1.66%	-0.98%
Dividend per Share ²	0.06	-	0.2	0.17	0.13	0.1322	0.1359	0.142
Rate of return	4.88%	-	11.3%	9.44%	9.7%	8.81%	9.06%	9.47%
EPS ²	0.112	0.264	0.346	0.285	0.239	0.2479	0.2572	0.27
Distribution rate	53.6%	-	57.8%	59.6%	54.4%	53.3%	52.8%	52.6%
Net sales ¹	28,642	33,712	36,965	37,786	32,853	34,262	36,683	35,570
EBITDA ¹	3,477	4,807	6,003	4,745	4,071	4,657	5,183	4,873
EBIT ¹	2,660	3,957	5,098	3,928	3,273	3,519	3,904	3,985
Net income ¹	2,017	4,280	6,060	5,253	4,513	4,348	4,602	4,596
Net Debt ¹	62,524	-	79,584	72,369	66,778	69,911	68,913	96,321
Reference price ²	1.230	1.760	1.770	1.800	1.340	1.500	1.500	1.500
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

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.($)
SANSIRI	6.05x	2.81x	20.65x	8.81%	780M
VINGROUP	56.74x	-	-	-	60.69B
VINHOMES	9.88x	3.37x	8.95x	-.--%	20.28B
VONOVIA SE	7.55x	16.21x	19.16x	6.18%	20.02B
EMAAR DEVELOPMENT	4.24x	0.09x	0.18x	8.22%	14.33B
DEUTSCHE WOHNEN SE	8.39x	16.87x	-	6.31%	8.21B
OPEN HOUSE GROUP CO., LTD.	7.83x	0.81x	6.63x	2.5%	5.7B
CHINA VANKE CO., LTD.	-1.78x	1.76x	129.58x	-.--%	5.09B
LEG IMMOBILIEN SE	5.38x	13.74x	20.44x	5.91%	4.44B
Average	11.59x	6.96x	29.37x	4.74%	15.5B
Weighted average by Cap.	28.59x	7.73x	19.42x	4.32%