Valuation Supalai OTC Markets

Stocks

Market Closed - OTC Markets 14:04:14 2025-04-07 EDT			5-day change	1st Jan Change
0.5494 ^USD	-1.81%		-.--%	-

08-11	Supalai Public Company Limited Announces Interim Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on September 10, 2026	CI
08-11	Supalai Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,223	47,459	36,327	35,546	32,070	30,588	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-4.62%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	62,940	63,112	63,436
Change	-	-24.05%	23.85%	9.92%	2.57%	-5.02%	0.27%	0.51%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7.09x	6.74x	6.15x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.55x	0.53x	0.51x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	0.82x	1.32x	0.64x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.21x	1.18x	1.12x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.48x	2.43x	2.32x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.9x	11.4x	10.7x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	13.3x	12.6x	11.5x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	10.8x	17.1x	13.7x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	9.25%	5.86%	7.28%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.274	1.29	1.376
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.92%	8.01%	8.55%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.272	2.388	2.617
Distribution rate	27.5%	-	47.2%	42.6%	67%	56.1%	54%	52.6%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,342	25,963	27,366
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,291	5,533	5,927
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,730	4,993	5,499
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,423	4,644	5,066
Net Debt ¹	18,264	-	22,453	29,064	34,200	32,352	32,524	32,848
Reference price ²	22.70	24.30	18.60	18.20	17.00	16.10	16.10	16.10
Nbr of stocks (in thousands)	1,948,141	1,953,054	1,953,054	1,953,054	1,886,454	1,899,871	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/25/25	2/25/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.47x	4.91x	13.22x	3.27%	44.06B
MITSUBISHI ESTATE CO., LTD.	18.1x	3.98x	16x	1.35%	28.58B
CHINA RESOURCES LAND LIMITED	8.24x	1.5x	7.91x	4.38%	27.18B
EMAAR PROPERTIES	5.57x	0.69x	1.45x	8.98%	26.81B
MITSUI FUDOSAN CO., LTD.	14.22x	3.08x	14.75x	2.53%	26.05B
CK ASSET HOLDINGS LIMITED	10.41x	2.1x	8.95x	4.03%	20.95B
ALPHA DHABI HOLDING	7.98x	0.88x	3.22x	2.8%	20.41B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.12x	6.41x	16.85x	1.66%	19.22B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.85x	1.47x	12.27x	3.89%	18.02B
Average	11.44x	2.78x	10.51x	3.66%	25.7B
Weighted average by Cap.	11.90x	2.95x	10.71x	3.69%