Valuation Sansiri

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-25			5-day change	1st Jan Change
1.420 ^THB	-0.70%		-2.07%	+5.97%

06-23	Sansiri Public Company Limited Sets Up Five New Subsidiaries	CI
06-04	Sansiri Public Company Limited Forms New Subsidiary Sirinpak 12 Co., Ltd. for Property Development	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	24,861	-	-
Change	-	43.47%	11.1%	6.72%	-24.97%	6.4%	-	-
Enterprise Value (EV) ¹	80,830	26,265	108,765	103,511	90,144	94,049	93,775	24,861
Change	-	-67.51%	314.11%	-4.83%	-12.91%	4.33%	-0.29%	-73.49%
P/E	11x	6.67x	5.12x	6.32x	5.61x	5.84x	5.52x	5.2x
PBR	0.47x	-	0.62x	0.65x	0.47x	0.48x	0.45x	0.44x
PEG	-	0x	0.2x	-0.4x	-0.3x	3.28x	0.96x	0.83x
Capitalization / Revenue	0.64x	0.78x	0.79x	0.82x	0.71x	0.73x	0.68x	0.69x
EV / Revenue	2.82x	0.78x	2.94x	2.74x	2.74x	2.75x	2.56x	0.69x
EV / EBITDA	23.2x	5.46x	18.1x	21.8x	22.1x	20.2x	18.1x	4.9x
EV / EBIT	30.4x	6.64x	21.3x	26.3x	27.5x	27.9x	24x	6.28x
EV / FCF	-26.6x	-	-63.5x	10x	7.28x	7.57x	19.4x	5.78x
FCF Yield	-3.76%	-	-1.57%	9.96%	13.7%	13.2%	5.15%	17.3%
Dividend per Share ²	0.06	-	0.2	0.17	0.13	0.1302	0.1359	0.14
Rate of return	4.88%	-	11.3%	9.44%	9.7%	9.17%	9.57%	9.86%
EPS ²	0.112	0.264	0.346	0.285	0.239	0.2432	0.2572	0.2733
Distribution rate	53.6%	-	57.8%	59.6%	54.4%	53.5%	52.8%	51.2%
Net sales ¹	28,642	33,712	36,965	37,786	32,853	34,262	36,683	36,226
EBITDA ¹	3,477	4,807	6,003	4,745	4,071	4,657	5,183	5,077
EBIT ¹	2,660	3,957	5,098	3,928	3,273	3,369	3,904	3,961
Net income ¹	2,017	4,280	6,060	5,253	4,513	4,355	4,602	4,741
Net Debt ¹	62,524	-	79,584	72,369	66,778	69,188	68,913	-
Reference price ²	1.230	1.760	1.770	1.800	1.340	1.420	1.420	1.420
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SANSIRI	5.88x	2.75x	20.23x	9.11%	749M
VINGROUP	61.38x	-	-	-	65.64B
VINHOMES	12.13x	3.74x	10.77x	-.--%	24.9B
VONOVIA SE	7.37x	16.22x	19.46x	6.17%	20.03B
EMAAR DEVELOPMENT	4.41x	0.27x	0.55x	7.69%	15.46B
DEUTSCHE WOHNEN SE	8.44x	16.96x	-	6.67%	8.24B
OPEN HOUSE GROUP CO., LTD.	7.74x	0.8x	6.57x	2.53%	5.7B
CHINA VANKE CO., LTD.	-2.08x	1.58x	69.62x	-.--%	4.89B
LEG IMMOBILIEN SE	6.18x	13.96x	21.08x	5.64%	4.63B
Average	12.38x	7.03x	21.18x	4.73%	16.69B
Weighted average by Cap.	31.17x	7.57x	15.16x	4.08%