Company Valuation: Thai Enger Holding

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 795.8 1,095 814.2 446.2 312.8 156.4
Change - 37.57% -25.63% -45.2% -29.9% -50%
Enterprise Value (EV) 1 708.6 1,159 839.9 497.3 352.7 186.6
Change - 63.55% -27.52% -40.79% -29.08% -47.08%
P/E 17.5x 35.1x 133x 114x -6.56x -2.23x
PBR 1.3x 1.82x 1.39x 0.76x 0.58x 0.33x
PEG - -1.1x -1.7x -3.1x 0x -0x
Capitalization / Revenue 0.89x 1.52x 1.22x 0.47x 0.45x 0.25x
EV / Revenue 0.79x 1.61x 1.26x 0.52x 0.51x 0.3x
EV / EBITDA 9.63x 21.8x 34.9x 15x -9.51x -3.19x
EV / EBIT 11.5x 29.2x 74.8x 24.1x -7.59x -2.82x
EV / FCF 2.87x -6.14x 14.7x 6.22x 17.1x 2.74x
FCF Yield 34.8% -16.3% 6.79% 16.1% 5.86% 36.5%
Dividend per Share 2 0.09 0.055 - - - -
Rate of return 5.2% 2.31% - - - -
EPS 2 0.0987 0.0678 0.0134 0.008505 -0.1037 -0.1525
Distribution rate 91.1% 81.2% - - - -
Net sales 1 898.6 719.8 666 949.2 688.5 616.6
EBITDA 1 73.58 53.19 24.05 33.2 -37.08 -58.54
EBIT 1 61.63 39.64 11.24 20.62 -46.44 -66.28
Net income 1 45.42 31.18 6.144 3.913 -47.68 -70.13
Net Debt 1 -87.24 64.04 25.72 51.1 39.88 30.22
Reference price 2 1.7300 2.3800 1.7700 0.9700 0.6800 0.3400
Nbr of stocks (in thousands) 460,000 460,000 460,000 460,000 460,000 460,000
Announcement Date 2/28/21 2/22/22 2/21/23 2/20/24 2/21/25 2/20/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.17M
48.67x2.26x21.57x0.08% 84.78B
11.98x1.03x5.66x4.9% 66.87B
24.54x1.91x18.83x1.19% 53.17B
24.48x2.99x16.58x0.27% 43.46B
47.1x3.79x23.91x2.06% 36.32B
24.65x0.61x10.11x2.52% 31.22B
19.95x1.39x12.84x0.23% 29.37B
5.28x0.34x6.68x5.33% 28.36B
21.43x0.4x6.37x2.86% 26.81B
Average 25.34x 1.64x 13.62x 2.16% 40.04B
Weighted average by Cap. 27.69x 1.77x 14.61x 1.99%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Thai Enger Holding

Historical PBR trend

Valuation ratios - PBR - Thai Enger Holding

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Thai Enger Holding

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Thai Enger Holding

  1. Stock Market
  2. Stocks
  3. TIGER Stock
  4. Valuation Thai Enger Holding