Valuation Thai Beverage OTC Markets

Stocks

Delayed OTC Markets Other stock markets 12:46:32 2026-03-23 EDT			5-day change	1st Jan Change
33.46 ^USD	-9.17%		-.--%	-0.30%

07-21	Bank of America Working With Thai Beverage Over Potential Sale of Latter's KFC Franchise in Thailand	MT
07-17	Bank of America Working With Thai Beverage Over Potential Sale of Latter's KFC Franchise in Thailand	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	296,424	-	-
Change	-	-2.75%	-2.44%	-12.37%	-13.27%	0.83%	-	-
Enterprise Value (EV) ¹	592,999	556,888	550,339	525,552	477,513	462,429	448,848	438,813
Change	-	-6.09%	-1.18%	-4.5%	-9.14%	-3.16%	-2.94%	-2.24%
P/E	16.6x	13.2x	14.1x	12.5x	11.6x	11.1x	10.3x	9.74x
PBR	2.38x	1.93x	1.92x	2.27x	2.08x	1.95x	1.81x	1.68x
PEG	-	0.6x	-1.54x	-13.63x	-1.79x	2.02x	1.36x	1.73x
Capitalization / Revenue	1.69x	1.46x	1.39x	1x	0.88x	0.88x	0.84x	0.81x
EV / Revenue	2.47x	2.04x	1.97x	1.54x	1.43x	1.37x	1.28x	1.2x
EV / EBITDA	14.3x	12x	12.5x	9.37x	8.82x	8.38x	7.91x	7.47x
EV / EBIT	17.6x	14.4x	15.2x	11.5x	10.9x	10.3x	9.7x	9.03x
EV / FCF	20.7x	13.4x	20.2x	18.1x	14.5x	10.4x	10.9x	10.8x
FCF Yield	4.84%	7.48%	4.96%	5.54%	6.92%	9.61%	9.19%	9.22%
Dividend per Share ²	0.5	0.6	0.6	0.62	0.62	0.618	0.6315	0.6595
Rate of return	3.08%	3.8%	3.9%	4.6%	5.3%	5.24%	5.35%	5.59%
EPS ²	0.98	1.2	1.09	1.08	1.01	1.065	1.146	1.211
Distribution rate	51%	50%	55%	57.4%	61.4%	58%	55.1%	54.5%
Net sales ¹	240,543	272,359	279,085	340,289	333,286	337,115	351,695	365,387
EBITDA ¹	41,613	46,344	43,971	56,074	54,157	55,188	56,727	58,767
EBIT ¹	33,782	38,583	36,229	45,874	43,811	45,012	46,290	48,581
Net income ¹	24,645	30,106	27,434	27,216	25,361	27,067	28,882	30,364
Net Debt ¹	185,323	160,414	163,530	186,597	183,534	166,005	152,424	142,389
Reference price ²	16.23	15.78	15.40	13.49	11.70	11.79	11.79	11.79
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	13.72x	3.43x	10.58x	2.53%	47.08B
PERNOD RICARD	11.79x	2.8x	9.32x	7.2%	18.55B
BROWN-FORMAN CORPORATION	16.33x	3.69x	12.66x	3.47%	12.66B
RADICO KHAITAN LIMITED	70.73x	8.02x	45.03x	0.21%	5.8B
EMPERADOR INC.	40.98x	4.74x	25.5x	0.65%	4.02B
RÉMY COINTREAU	26.63x	3.21x	14.26x	2.02%	2.73B
FEVERTREE DRINKS PLC	30.12x	2.12x	17.05x	2.26%	1.23B
KUAIJISHAN SHAOXING RICE WINE CO., LTD.	22.11x	-	-	3.89%	983M
Average	29.05x	4.00x	19.20x	2.78%	11.63B
Weighted average by Cap.	19.10x	3.66x	13.63x	3.36%