|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.900 THB | -0.84% |
|
-2.48% | -15.11% |
| 07-17 | Thai Airways International Appoints Sirikanya Srimongkon as Corporate Secretary, Effective July 15, 2026 | CI |
| 07-09 | Thailand Greenlights Nine Investment Projects Worth $2 Billion | MT |
Company Valuation: Thai Airways International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 7,247 | 196,708 | 166,989 | - | - |
| Change | - | 2,614.41% | -15.11% | - | - |
| Enterprise Value (EV) 1 | 7,247 | 235,802 | 212,845 | 214,455 | 222,677 |
| Change | - | 3,153.87% | -9.74% | 0.76% | 3.83% |
| P/E | -0.53x | 6.38x | 7.97x | 6.94x | 6.88x |
| PBR | - | 2.59x | 1.85x | 1.47x | 1.21x |
| PEG | - | -0x | -0.2x | 0.5x | 8.04x |
| Capitalization / Revenue | - | 1.07x | 0.86x | 0.81x | 0.76x |
| EV / Revenue | - | 1.29x | 1.1x | 1.04x | 1.01x |
| EV / EBITDA | - | 4.12x | 5.03x | 4.24x | 4.08x |
| EV / EBIT | - | 5.65x | 7.45x | 6.16x | 6.04x |
| EV / FCF | - | 9.39x | 15.8x | 21.3x | 18.9x |
| FCF Yield | - | 10.6% | 6.31% | 4.69% | 5.29% |
| Dividend per Share 2 | - | 0.21 | 0.158 | 0.1958 | 0.2069 |
| Rate of return | - | 3.02% | 2.68% | 3.32% | 3.51% |
| EPS 2 | -6.26 | 1.09 | 0.7406 | 0.8507 | 0.858 |
| Distribution rate | - | 19.3% | 21.3% | 23% | 24.1% |
| Net sales 1 | - | 183,442 | 193,814 | 205,706 | 220,243 |
| EBITDA 1 | - | 57,259 | 42,284 | 50,585 | 54,558 |
| EBIT 1 | - | 41,740 | 28,579 | 34,830 | 36,886 |
| Net income 1 | -26,934 | 30,910 | 20,980 | 23,945 | 24,247 |
| Net Debt 1 | - | 39,094 | 45,856 | 47,465 | 55,687 |
| Reference price 2 | 3.320 | 6.950 | 5.900 | 5.900 | 5.900 |
| Nbr of stocks (in thousands) | 2,182,772 | 28,303,292 | 28,303,292 | - | - |
| Announcement Date | 2/25/25 | 2/27/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.97x | 1.1x | 5.03x | 2.68% | 4.97B | |
| 13.5x | 0.96x | 7.33x | 0.89% | 56.69B | |
| 10.61x | 0.84x | 6.78x | -.--% | 39.14B | |
| 14.02x | 1.43x | 6.41x | 1.78% | 29.04B | |
| 8.21x | 0.81x | 3.86x | 2.06% | 25.86B | |
| -366.98x | 2.71x | 14.29x | 0.19% | 21.09B | |
| 29.12x | 1.23x | 6.33x | 3.54% | 18.82B | |
| -14.29x | 1.62x | 10.4x | -.--% | 16.71B | |
| 11.09x | 1.18x | 4.68x | 3.15% | 14.97B | |
| -122.44x | 1.52x | 8.57x | -.--% | 12.38B | |
| Average | -40.92x | 1.34x | 7.37x | 1.43% | 23.97B | |
| Weighted average by Cap. | -28.95x | 1.25x | 7.35x | 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
