|
End-of-day quote
Thailand S.E.
2026-11-04
|
5-day change | 1st Jan Change | ||
| 15.70 THB | +1.29% |
|
-1.26% | -7.65% |
| 10-14 | Supalai Public Company Limited Approves Change in Dividend Payment Policy | CI |
| 10-09 | Finansia Syrus Securities Upgrades Supalai to Hold from Reduce; Price Target is THB16.80 | MT |
Company Valuation: Supalai
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 | 29,828 | - | - |
| Change | - | 7.32% | -23.46% | -2.15% | -9.78% | -6.99% | - | - |
| Enterprise Value (EV) 1 | 62,487 | 47,459 | 58,780 | 64,609 | 66,269 | 61,608 | 62,323 | 62,676 |
| Change | - | -24.05% | 23.85% | 9.92% | 2.57% | -7.03% | 1.16% | 0.57% |
| P/E | 6.25x | 5.8x | 6.06x | 5.74x | 8.13x | 6.98x | 6.73x | 6.11x |
| PBR | 1.05x | - | 0.72x | 0.67x | 0.6x | 0.53x | 0.52x | 0.5x |
| PEG | - | 0.4x | -0.2x | 1.76x | -0.2x | 0.92x | 1.78x | 0.6x |
| Capitalization / Revenue | 1.52x | 1.38x | 1.17x | 1.14x | 1.33x | 1.19x | 1.18x | 1.11x |
| EV / Revenue | 2.14x | 1.38x | 1.89x | 2.07x | 2.75x | 2.45x | 2.46x | 2.34x |
| EV / EBITDA | 7.4x | 4.99x | 7.96x | 8.43x | 14.2x | 11.9x | 11.7x | 10.8x |
| EV / EBIT | 7.51x | 5.06x | 8.11x | 8.66x | 14.8x | 13.3x | 13.2x | 11.7x |
| EV / FCF | 15.9x | - | -227x | -69.5x | 93.1x | 10.9x | 16x | 11.7x |
| FCF Yield | 6.28% | - | -0.44% | -1.44% | 1.07% | 9.21% | 6.25% | 8.58% |
| Dividend per Share 2 | 1 | - | 1.45 | 1.35 | 1.4 | 1.273 | 1.281 | 1.353 |
| Rate of return | 4.41% | - | 7.8% | 7.42% | 8.24% | 8.11% | 8.16% | 8.62% |
| EPS 2 | 3.63 | 4.19 | 3.07 | 3.17 | 2.09 | 2.248 | 2.334 | 2.568 |
| Distribution rate | 27.5% | - | 47.2% | 42.6% | 67% | 56.6% | 54.9% | 52.7% |
| Net sales 1 | 29,160 | 34,486 | 31,177 | 31,194 | 24,124 | 25,142 | 25,329 | 26,838 |
| EBITDA 1 | 8,444 | 9,514 | 7,386 | 7,665 | 4,680 | 5,193 | 5,311 | 5,808 |
| EBIT 1 | 8,321 | 9,387 | 7,249 | 7,462 | 4,467 | 4,623 | 4,725 | 5,365 |
| Net income 1 | 7,070 | 8,173 | 5,989 | 6,190 | 4,015 | 4,357 | 4,514 | 4,965 |
| Net Debt 1 | 18,264 | - | 22,453 | 29,064 | 34,200 | 31,780 | 32,495 | 32,848 |
| Reference price 2 | 22.70 | 24.30 | 18.60 | 18.20 | 17.00 | 15.70 | 15.70 | 15.70 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.89x | 2.44x | 11.79x | 8.22% | 872M | |
| 63.26x | - | - | - | 68.1B | |
| 12.95x | 4.51x | 11.57x | 3.72% | 40.99B | |
| 18.84x | 4.07x | 16.37x | 1.3% | 28.95B | |
| 8.55x | 1.53x | 8.5x | 4.12% | 28.46B | |
| 5.83x | 0.8x | 1.67x | 8.49% | 28.35B | |
| 14.68x | 3.16x | 15.12x | 2.38% | 26.73B | |
| 10.32x | 2.03x | 7.82x | 4.07% | 20.75B | |
| 6.29x | 2.35x | 4.57x | -.--% | 19.73B | |
| 17.51x | 9.72x | 18.44x | 4.69% | 18.9B | |
| Average | 16.51x | 3.40x | 10.65x | 4.11% | 28.18B | |
| Weighted average by Cap. | 24.34x | 3.41x | 10.54x | 3.7% |
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
- SPALI Stock
- Valuation Supalai
Select your edition
All financial news and data tailored to specific country editions
