|
End-of-day quote
Thailand S.E.
2026-09-08
|
5-day change | 1st Jan Change | ||
| 5.700 THB | 0.00% |
|
0.00% | -17.99% |
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 | 9.03x | 7.09x | 6.67x |
| PBR | - | 2.59x | 1.84x | 1.47x | 1.21x |
| PEG | - | -0x | -0.2x | 0.3x | 1.06x |
| Capitalization / Revenue | - | 1.07x | 0.82x | 0.77x | 0.72x |
| EV / Revenue | - | 1.29x | 1.09x | 0.96x | 0.91x |
| EV / EBITDA | - | 4.12x | 5.15x | 4.04x | 3.73x |
| EV / EBIT | - | 5.65x | 8.21x | 6.02x | 5.65x |
| EV / FCF | - | 9.39x | 13.6x | 24.9x | 14.3x |
| FCF Yield | - | 10.6% | 7.33% | 4.01% | 6.98% |
| Dividend per Share 2 | - | 0.21 | 0.1464 | 0.1947 | 0.2094 |
| Rate of return | - | 3.02% | 2.57% | 3.42% | 3.67% |
| EPS 2 | -6.26 | 1.09 | 0.6312 | 0.8044 | 0.8551 |
| Distribution rate | - | 19.3% | 23.2% | 24.2% | 24.5% |
| Net sales 1 | - | 183,442 | 195,823 | 210,526 | 224,319 |
| EBITDA 1 | - | 57,259 | 41,540 | 49,833 | 54,877 |
| EBIT 1 | - | 41,740 | 26,042 | 33,416 | 36,163 |
| Net income 1 | -26,934 | 30,910 | 17,840 | 22,878 | 24,188 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.03x | 1.09x | 5.15x | 2.57% | 4.91B | |
| 12.57x | 0.9x | 6.99x | 0.97% | 52.44B | |
| 10.06x | 0.79x | 6.52x | -.--% | 36.15B | |
| 13.13x | 1.31x | 5.93x | 1.91% | 27.49B | |
| 8.21x | 0.8x | 3.77x | 2.2% | 25.55B | |
| 65.95x | 2.27x | 13.2x | 0.07% | 20.45B | |
| 27.84x | 1.09x | 5.8x | 3.69% | 16.75B | |
| -11.38x | 1.68x | 11.53x | -.--% | 15.99B | |
| 13.83x | 1.18x | 4.9x | 3.12% | 15.09B | |
| -12.33x | 1.62x | 10.24x | -.--% | 11.91B | |
| Average | 13.69x | 1.27x | 7.40x | 1.45% | 22.67B | |
| Weighted average by Cap. | 14.70x | 1.17x | 7.21x | 1.25% |
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
