|
End-of-day quote
Thailand S.E.
2026-09-04
|
5-day change | 1st Jan Change | ||
| 3.280 THB | +2.50% |
|
+1.86% | +9.33% |
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 | 3,542 | - |
| Change | - | -40.93% | 27.86% | -16.2% | 9.33% | - |
| Enterprise Value (EV) | 7,762 | 6,091 | 8,517 | 6,339 | 3,542 | 3,542 |
| Change | - | -21.53% | 39.83% | -25.58% | -44.12% | 0% |
| P/E | 6.08x | - | 6.88x | 6.12x | 6.07x | 5.05x |
| 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 | 2.91x | 3.54x |
| 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% | 6.71% | 7.93% |
| 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 | 3.280 | 3.280 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 6.07x | - | - | 6.71% | 108M | |
| 13.75x | 1.05x | 5.54x | 3.35% | 31.59B | |
| 14.28x | 1.04x | 5.79x | 3.84% | 27.69B | |
| 11.38x | 1.17x | 6.58x | 2.6% | 7.21B | |
| 8.46x | 1.14x | 5.39x | 3.38% | 7.17B | |
| 9.92x | - | - | 3.07% | 6.53B | |
| 17.65x | - | - | 3.17% | 4.84B | |
| 9.6x | 0.65x | 5.31x | 4.22% | 3.54B | |
| 7.73x | 0.83x | 4.09x | 3.82% | 3.6B | |
| 36.25x | 1.94x | 10.9x | 1.84% | 2.61B | |
| Average | 13.51x | 1.11x | 6.23x | 3.6% | 9.49B | |
| Weighted average by Cap. | 13.48x | 1.06x | 5.80x | 3.43% |
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
