|
End-of-day quote
Thailand S.E.
2026-09-04
|
5-day change | 1st Jan Change | ||
| 56.25 THB | 0.00% |
|
-0.88% | +0.45% |
Company Valuation: Thai Mitsuwa
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,456 | 1,416 | 1,586 | 2,404 | 2,155 | 2,204 |
| Change | - | -2.74% | 11.97% | 51.57% | -10.37% | 2.31% |
| Enterprise Value (EV) 1 | 1,193 | 1,062 | 922.3 | 1,434 | 1,063 | 1,067 |
| Change | - | -10.96% | -13.18% | 55.43% | -25.88% | 0.46% |
| P/E | 23.9x | 11.9x | 7.05x | 4.36x | 4.5x | 4.08x |
| PBR | 0.59x | 0.56x | 0.58x | 0.75x | 0.61x | 0.56x |
| PEG | - | 0.1x | 0.1x | 0x | -0.3x | 0.3x |
| Capitalization / Revenue | 0.59x | 0.46x | 0.43x | 0.59x | 0.55x | 0.52x |
| EV / Revenue | 0.48x | 0.35x | 0.25x | 0.35x | 0.27x | 0.25x |
| EV / EBITDA | 3.61x | 3.06x | 2.01x | 1.73x | 1.28x | 1.14x |
| EV / EBIT | 10.1x | 7.22x | 3.68x | 2.36x | 1.79x | 1.64x |
| EV / FCF | 3.74x | 64x | 2.67x | 6.77x | 5.32x | 5.3x |
| FCF Yield | 26.7% | 1.56% | 37.5% | 14.8% | 18.8% | 18.9% |
| Dividend per Share 2 | 0.46 | 0.9 | 1.7 | 4.15 | 3.61 | 4.07 |
| Rate of return | 1.26% | 2.54% | 4.28% | 6.89% | 6.69% | 7.37% |
| EPS 2 | 1.525 | 2.982 | 5.636 | 13.82 | 12 | 13.54 |
| Distribution rate | 30.2% | 30.2% | 30.2% | 30% | 30.1% | 30% |
| Net sales 1 | 2,483 | 3,079 | 3,709 | 4,059 | 3,919 | 4,219 |
| EBITDA 1 | 330.6 | 347.2 | 459.3 | 828 | 833 | 935.9 |
| EBIT 1 | 118 | 147.1 | 250.5 | 607.5 | 595 | 651.2 |
| Net income 1 | 60.84 | 119 | 224.9 | 551.6 | 479 | 540.4 |
| Net Debt 1 | -263.2 | -354.1 | -663.7 | -970.4 | -1,092 | -1,137 |
| Reference price 2 | 36.50 | 35.50 | 39.75 | 60.25 | 54.00 | 55.25 |
| Nbr of stocks (in thousands) | 39,900 | 39,900 | 39,900 | 39,900 | 39,900 | 39,900 |
| Announcement Date | 5/31/21 | 5/31/22 | 5/29/23 | 5/29/24 | 5/30/25 | 5/28/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 68.17M | |
| 17.48x | 0.81x | 5.77x | 4.59% | 21.93B | |
| 24.9x | 3.87x | 12.52x | 6.69% | 18.95B | |
| -92.18x | 0.88x | 6.53x | 0.78% | 15.66B | |
| -315.26x | - | - | -.--% | 14.46B | |
| 18.33x | 2.5x | 54.1x | 1.91% | 13.18B | |
| 21.99x | 3.29x | 11.38x | 2.12% | 7.34B | |
| 22.75x | 2.24x | 14.69x | 1.73% | 5.64B | |
| 22.66x | 0.77x | 11.5x | 2.82% | 5.48B | |
| 25.83x | 2.64x | 16.89x | 2.06% | 4.82B | |
| Average | -28.17x | 2.13x | 16.67x | 2.52% | 10.75B | |
| Weighted average by Cap. | -40.63x | 2.06x | 16.02x | 2.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- TMW Stock
- Valuation Thai Mitsuwa
Select your edition
All financial news and data tailored to specific country editions
