|
End-of-day quote
Thailand S.E.
2026-09-25
|
5-day change | 1st Jan Change | ||
| 3.260 THB | -1.81% |
|
+1.88% | +8.67% |
Company Valuation: Thai Eastern Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,119 | 3,024 | 3,866 | 3,240 | 3,521 | - |
| Change | - | -40.93% | 27.86% | -16.2% | 8.67% | - |
| Enterprise Value (EV) | 7,762 | 6,091 | 8,517 | 6,339 | 3,521 | 3,521 |
| Change | - | -21.53% | 39.83% | -25.58% | -44.46% | 0% |
| P/E | 6.08x | - | 6.88x | 6.12x | 6.04x | 5.02x |
| PBR | 1.58x | 0.95x | 1.06x | 0.83x | - | - |
| PEG | -0.1x | - | - | -1.06x | 0.6x | 0.2x |
| Capitalization / Revenue | 0.33x | 0.25x | 0.23x | 0.16x | 0.16x | 0.16x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0.16x | 0.16x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 2.89x | 3.52x |
| EV / EBIT | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | 0.26 | 0.1 | 0.21 | 0.22 | 0.22 | 0.26 |
| Rate of return | 5.49% | 3.57% | 5.87% | 7.33% | 6.75% | 7.98% |
| EPS 2 | 0.78 | - | 0.52 | 0.49 | 0.54 | 0.65 |
| Distribution rate | 33.3% | - | 40.4% | 44.9% | 40.7% | 40% |
| Net sales 1 | 15,403 | 12,143 | 16,844 | 19,980 | 21,754 | 22,465 |
| EBITDA 1 | 1,124 | 668.2 | 1,142 | 1,632 | 1,219 | 1,000 |
| EBIT | 804.1 | 337.4 | 784.2 | 561.6 | - | - |
| Net income 1 | 684 | 214.9 | 556.3 | 533.4 | 583 | 707 |
| Net Debt | 2,643 | 3,067 | 4,651 | 3,099 | - | - |
| Reference price 2 | 4.740 | 2.800 | 3.580 | 3.000 | 3.260 | 3.260 |
| Nbr of stocks (in thousands) | 1,080,000 | 1,080,000 | 1,080,000 | 1,080,000 | 1,080,000 | - |
| Announcement Date | 2/27/23 | 2/28/24 | 2/28/25 | 2/28/26 | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.15x | - | - | 6.63% | 107M | |
| 13.11x | 1x | 5.29x | 3.5% | 29.76B | |
| 13.6x | 0.99x | 5.56x | 4.04% | 25.81B | |
| 8.23x | 1.12x | 5.33x | 3.42% | 6.92B | |
| 10.04x | 1.02x | 5.85x | 2.95% | 6.37B | |
| 8.8x | - | - | 3.46% | 5.8B | |
| 18.38x | - | - | 3.05% | 5.05B | |
| 7.93x | 0.97x | 4.7x | 3.63% | 3.71B | |
| 9.29x | 0.64x | 5.16x | 4.36% | 3.36B | |
| 35.74x | 1.9x | 10.71x | 1.87% | 2.52B | |
| Average | 13.13x | 1.09x | 6.08x | 3.69% | 8.94B | |
| Weighted average by Cap. | 12.94x | 1.02x | 5.57x | 3.58% |
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
- TEGH Stock
- Valuation Thai Eastern Group
Select your edition
All financial news and data tailored to specific country editions
