|
End-of-day quote
Thailand S.E.
2026-10-21
|
5-day change | 1st Jan Change | ||
| 25.00 THB | +2.46% |
|
-1.96% | +22.55% |
Company Valuation: SiS Distribution (Thailand)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,409 | 9,105 | 9,981 | 7,144 | 8,755 | - | - |
| Change | - | -40.91% | - | -28.42% | 22.55% | - | - |
| Enterprise Value (EV) | 19,578 | 12,827 | 9,981 | 7,144 | 8,755 | 8,755 | 8,755 |
| Change | - | -34.48% | - | -28.42% | 22.55% | 0% | 0% |
| P/E | 19.5x | 13.2x | 14.3x | 8.16x | 9.4x | 9.17x | 8.82x |
| PBR | 4.74x | 2.58x | - | - | - | - | - |
| PEG | - | -1x | - | 0.3x | 1.47x | 3.75x | 2.18x |
| Capitalization / Revenue | 0.48x | 0.31x | - | 0.24x | 0.28x | 0.28x | 0.28x |
| EV / Revenue | 0x | 0x | - | 0x | 0.28x | 0.28x | 0.28x |
| EV / EBITDA | 0x | 0x | - | 0x | 6.43x | 6.47x | 6.22x |
| EV / EBIT | 0x | 0x | - | 0x | 7.16x | 7.53x | 7.24x |
| EV / FCF | - | - | - | 0x | -81.8x | 10.2x | 10.7x |
| FCF Yield | - | - | - | 25.2% | -1.22% | 9.78% | 9.38% |
| Dividend per Share 2 | 1.2 | 1.2 | - | 1.22 | 1.31 | 1.36 | 1.42 |
| Rate of return | 2.73% | 4.62% | - | 5.98% | 5.24% | 5.44% | 5.68% |
| EPS 2 | 2.26 | 1.97 | 1.99 | 2.5 | 2.66 | 2.725 | 2.835 |
| Distribution rate | 53.1% | 60.9% | - | 48.8% | 49.2% | 49.9% | 50.1% |
| Net sales 1 | 32,294 | 29,042 | - | 30,109 | 31,252 | 31,098 | 31,830 |
| EBITDA 1 | 1,089 | 1,043 | - | 1,231 | 1,361 | 1,354 | 1,408 |
| EBIT 1 | 988.3 | 934.1 | - | 1,147 | 1,223 | 1,163 | 1,209 |
| Net income 1 | 792.6 | 688.5 | 697.6 | 876 | 932 | 953.5 | 994 |
| Net Debt | 4,169 | 3,722 | - | - | - | - | - |
| Reference price 2 | 44.00 | 26.00 | 28.50 | 20.40 | 25.00 | 25.00 | 25.00 |
| Nbr of stocks (in thousands) | 350,199 | 350,199 | 350,199 | 350,199 | 350,199 | - | - |
| Announcement Date | 2/24/22 | 2/20/23 | 2/14/25 | 2/23/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.4x | - | - | 5.24% | 261M | |
| 14.05x | 0.44x | 6.87x | 4.12% | 19.74B | |
| 16.68x | 0.73x | 8.29x | 4.54% | 5.6B | |
| 10.2x | 0.47x | 6.33x | 2.77% | 4.3B | |
| 9.25x | - | - | - | 3.7B | |
| 13.48x | 0.39x | 8.45x | 2.52% | 3.1B | |
| 7.76x | 0.14x | 2.84x | 2.21% | 2.42B | |
| 15.95x | 0.92x | 12.23x | 3.83% | 2.35B | |
| Average | 12.10x | 0.51x | 7.50x | 3.6% | 5.18B | |
| Weighted average by Cap. | 13.24x | 0.49x | 7.23x | 3.76% |
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
- SIS Stock
- Valuation SiS Distribution (Thailand)
Select your edition
All financial news and data tailored to specific country editions
