|
End-of-day quote
Thailand S.E.
2026-09-30
|
5-day change | 1st Jan Change | ||
| 5.700 THB | -5.79% |
|
-9.52% | -17.99% |
| 09-30 | Thai Airways Cargo Unit Flags Delivery Delays Amid Bangkok Flooding | MT |
| 09-30 | Thai floods disrupt factories, capital still at risk, PM says | RE |
Company Valuation: Thai Airways International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 7,247 | 196,708 | 161,329 | - | - |
| Change | - | 2,614.41% | -17.99% | - | - |
| Enterprise Value (EV) 1 | 7,247 | 235,802 | 213,876 | 201,134 | 204,465 |
| Change | - | 3,153.87% | -9.3% | -5.96% | 1.66% |
| P/E | -0.53x | 6.38x | 9.1x | 7.18x | 6.81x |
| PBR | - | 2.59x | 1.84x | 1.47x | 1.21x |
| PEG | - | -0x | -0.2x | 0.3x | 1.26x |
| Capitalization / Revenue | - | 1.07x | 0.83x | 0.77x | 0.72x |
| EV / Revenue | - | 1.29x | 1.09x | 0.96x | 0.91x |
| EV / EBITDA | - | 4.12x | 5.15x | 4.05x | 3.74x |
| EV / EBIT | - | 5.65x | 8.27x | 6.06x | 5.73x |
| EV / FCF | - | 9.39x | 13.6x | 16.6x | 12.4x |
| FCF Yield | - | 10.6% | 7.33% | 6.04% | 8.08% |
| Dividend per Share 2 | - | 0.21 | 0.1547 | 0.1955 | 0.2086 |
| Rate of return | - | 3.02% | 2.71% | 3.43% | 3.66% |
| EPS 2 | -6.26 | 1.09 | 0.6265 | 0.7942 | 0.8372 |
| Distribution rate | - | 19.3% | 24.7% | 24.6% | 24.9% |
| Net sales 1 | - | 183,442 | 195,411 | 210,149 | 224,218 |
| EBITDA 1 | - | 57,259 | 41,502 | 49,720 | 54,632 |
| EBIT 1 | - | 41,740 | 25,869 | 33,184 | 35,690 |
| Net income 1 | -26,934 | 30,910 | 17,701 | 22,591 | 23,688 |
| Net Debt 1 | - | 39,094 | 52,548 | 39,806 | 43,136 |
| Reference price 2 | 3.320 | 6.950 | 5.700 | 5.700 | 5.700 |
| Nbr of stocks (in thousands) | 2,182,772 | 28,303,292 | 28,303,292 | - | - |
| Announcement Date | 2/25/25 | 2/27/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.66x | 1.15x | 5.39x | 2.56% | 5.1B | |
| 14.66x | 0.94x | 7.63x | 0.89% | 55.51B | |
| 10.56x | 0.8x | 6.99x | -.--% | 36.56B | |
| 13.76x | 1.37x | 6.29x | 1.85% | 27.84B | |
| 8.37x | 0.82x | 3.9x | 2.14% | 25.47B | |
| 13.93x | 0.75x | 6.77x | 1.71% | 20.59B | |
| 63.22x | 2.22x | 12.88x | 0.07% | 19.63B | |
| 28.44x | 1.08x | 5.79x | 3.71% | 16.48B | |
| -10.67x | 1.6x | 11.22x | -.--% | 15.77B | |
| 11.33x | 1.16x | 4.8x | - | 14.63B | |
| Average | 16.33x | 1.19x | 7.17x | 1.44% | 23.76B | |
| Weighted average by Cap. | 16.16x | 1.12x | 7.22x | 1.19% |
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
- THAI Stock
- Valuation Thai Airways International
Select your edition
All financial news and data tailored to specific country editions
