Valuation Supalai

Stocks

End-of-day quote Thailand S.E. 2026-09-02			5-day change	1st Jan Change
15.90 ^THB	0.00%		-0.62%	-6.47%

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	30,208	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-5.81%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	62,560	62,732	63,056
Change	-	-24.05%	23.85%	9.92%	2.57%	-5.6%	0.27%	0.52%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7x	6.66x	6.08x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.54x	0.52x	0.5x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	0.8x	1.3x	0.63x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.19x	1.16x	1.1x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.47x	2.42x	2.3x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.8x	11.3x	10.6x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	13.2x	12.6x	11.5x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	10.7x	17x	13.6x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	9.3%	5.9%	7.33%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.273	1.29	1.376
Rate of return	4.41%	-	7.8%	7.42%	8.24%	8.01%	8.11%	8.66%
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%	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	15.90	15.90	15.90
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUPALAI	7x	2.47x	11.82x	8.01%	909M
MITSUBISHI ESTATE CO., LTD.	18.87x	4.09x	16.54x	1.29%	28.87B
EMAAR PROPERTIES	5.41x	0.63x	1.33x	9.24%	26.04B
MITSUI FUDOSAN CO., LTD.	14.39x	3.15x	15.03x	2.44%	26.14B
ALPHA DHABI HOLDING	7.99x	0.88x	3.22x	2.8%	20.44B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.57x	6.57x	17.43x	1.58%	19.58B
DLF LIMITED	33.46x	15.57x	53.84x	1.22%	17.61B
HONGKONG LAND HOLDINGS LIMITED	35.32x	13.06x	32.82x	3.34%	17.11B
ALDAR PROPERTIES	7.47x	1.77x	5.46x	2.84%	16.38B
AZRIELI GROUP LTD.	9.4x	27.83x	-	2.34%	16B
Average	15.29x	7.60x	17.50x	3.51%	18.91B
Weighted average by Cap.	15.67x	7.08x	16.88x	3.17%