Valuation Supalai OTC Markets

Stocks

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

05-13	Supalai Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-12	Supalai posts qtrly profit attributable of 402.1 million baht	RE

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	30,183	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-5.88%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	60,282	61,194	59,323
Change	-	-24.05%	23.85%	9.92%	2.57%	-9.03%	1.51%	-3.06%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	6.93x	6.49x	5.88x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.54x	0.52x	0.5x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	0.7x	0.96x	0.6x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.19x	1.15x	1.09x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.38x	2.33x	2.14x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	10.9x	10.8x	9.65x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	12.2x	12x	10.6x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	6.52x	13.5x	15.4x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	15.3%	7.39%	6.49%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.251	1.301	1.405
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.82%	8.13%	8.78%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.31	2.467	2.722
Distribution rate	27.5%	-	47.2%	42.6%	67%	54.2%	52.7%	51.6%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,374	26,287	27,778
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,528	5,688	6,146
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,932	5,116	5,594
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,483	4,779	5,228
Net Debt ¹	18,264	-	22,453	29,064	34,200	30,099	31,011	29,139
Reference price ²	22.70	24.30	18.60	18.20	17.00	16.00	16.00	16.00
Nbr of stocks (in thousands)	1,948,141	1,953,054	1,953,054	1,953,054	1,886,454	1,886,454	-	-
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	14.45x	4.54x	12.45x	3.46%	41.67B
CHINA RESOURCES LAND LIMITED	8.11x	1.43x	7.16x	4.4%	29.19B
MITSUBISHI ESTATE CO., LTD.	22.57x	4.4x	18.47x	1.13%	30.82B
EMAAR PROPERTIES	6.57x	0.91x	1.83x	7.68%	31.33B
MITSUI FUDOSAN CO., LTD.	15.22x	3.15x	15.57x	2.3%	25.47B
ALPHA DHABI HOLDING	16.16x	1.03x	6.81x	2.31%	22.43B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.24x	1.66x	14.1x	3.69%	18.94B
CK ASSET HOLDINGS LIMITED	9.13x	2.2x	7.56x	4.07%	19.94B
Average	12.80x	2.41x	10.49x	3.63%	27.47B
Weighted average by Cap.	13.04x	2.61x	10.56x	3.68%