Valuation Thai Beverage Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:44:04 2026-08-26 EDT			5-day change	1st Jan Change
0.3004 ^EUR	-6.24%		+4.03%	+8.61%

08-18	Thai Beverage Sets Up China Marketing Subsidiary	MT
08-13	ThaiBev's EBITDA Up 7.2% in Nine Months to June	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	407,676	396,474	386,809	338,955	293,980	298,513	-	-
Change	-	-2.75%	-2.44%	-12.37%	-13.27%	1.54%	-	-
Enterprise Value (EV) ¹	592,999	556,888	550,339	525,552	477,513	464,138	450,571	440,267
Change	-	-6.09%	-1.18%	-4.5%	-9.14%	-2.8%	-2.92%	-2.29%
P/E	16.6x	13.2x	14.1x	12.5x	11.6x	11.2x	10.4x	9.9x
PBR	2.38x	1.93x	1.92x	2.27x	2.08x	1.96x	1.82x	1.69x
PEG	-	0.6x	-1.54x	-13.63x	-1.79x	2.14x	1.44x	1.85x
Capitalization / Revenue	1.69x	1.46x	1.39x	1x	0.88x	0.89x	0.86x	0.83x
EV / Revenue	2.47x	2.04x	1.97x	1.54x	1.43x	1.38x	1.29x	1.22x
EV / EBITDA	14.3x	12x	12.5x	9.37x	8.82x	8.4x	7.98x	7.54x
EV / EBIT	17.6x	14.4x	15.2x	11.5x	10.9x	10.3x	9.83x	9.17x
EV / FCF	20.7x	13.4x	20.2x	18.1x	14.5x	10.4x	11.7x	10.9x
FCF Yield	4.84%	7.48%	4.96%	5.54%	6.92%	9.57%	8.54%	9.19%
Dividend per Share ²	0.5	0.6	0.6	0.62	0.62	0.6183	0.6448	0.6684
Rate of return	3.08%	3.8%	3.9%	4.6%	5.3%	5.21%	5.43%	5.63%
EPS ²	0.98	1.2	1.09	1.08	1.01	1.063	1.139	1.2
Distribution rate	51%	50%	55%	57.4%	61.4%	58.2%	56.6%	55.7%
Net sales ¹	240,543	272,359	279,085	340,289	333,286	336,315	349,064	360,936
EBITDA ¹	41,613	46,344	43,971	56,074	54,157	55,242	56,444	58,384
EBIT ¹	33,782	38,583	36,229	45,874	43,811	44,867	45,830	48,034
Net income ¹	24,645	30,106	27,434	27,216	25,361	27,113	28,905	30,420
Net Debt ¹	185,323	160,414	163,530	186,597	183,534	165,625	152,058	141,754
Reference price ²	16.23	15.78	15.40	13.49	11.70	11.88	11.88	11.88
Nbr of stocks (in thousands)	25,118,755	25,120,888	25,124,754	25,127,675	25,130,487	25,131,686	-	-
Announcement Date	11/26/21	11/25/22	11/22/23	11/21/24	11/25/25	-	-	-

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.($)
DIAGEO PLC	14.71x	3.66x	10.85x	2.33%	52.64B
PERNOD RICARD	12.23x	2.86x	9.54x	6.94%	19.74B
BROWN-FORMAN CORPORATION	16.84x	3.77x	12.95x	3.37%	13.06B
THAI BEVERAGE	11.28x	1.39x	8.45x	5.16%	9.2B
RADICO KHAITAN LIMITED	69.07x	8.93x	44.82x	0.23%	6.5B
EMPERADOR INC.	40.68x	4.8x	25.53x	0.64%	4.08B
RÉMY COINTREAU	26.8x	3.22x	14.32x	1.87%	2.83B
KUAIJISHAN SHAOXING RICE WINE CO., LTD.	30.78x	-	-	2.79%	1.38B
Average	27.80x	4.09x	18.07x	2.92%	13.68B
Weighted average by Cap.	18.94x	3.68x	13.35x	3.33%