|
End-of-day quote
Thailand S.E.
2026-09-30
|
5-day change | 1st Jan Change | ||
| 0.3100 THB | -3.13% |
|
-.--% | - |
Company Valuation: Thai Mui Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 204 | 459 | 323 | 204 | 176.8 | 105.4 |
| Change | - | 125% | -29.63% | -36.84% | -13.33% | -40.38% |
| Enterprise Value (EV) 1 | 303.8 | 582.8 | 476.3 | 401.5 | 345.2 | 274.9 |
| Change | - | 91.82% | -18.29% | -15.7% | -14.02% | -20.36% |
| P/E | -16.7x | 915x | -70.9x | 103x | -4.28x | 8.51x |
| PBR | 0.55x | 1.24x | 0.89x | 0.55x | 0.54x | 0.31x |
| PEG | - | -9x | 0x | -1x | 0x | -0x |
| Capitalization / Revenue | 0.62x | 1.3x | 0.85x | 0.5x | 0.5x | 0.24x |
| EV / Revenue | 0.92x | 1.65x | 1.25x | 0.98x | 0.97x | 0.61x |
| EV / EBITDA | 161x | 52.6x | 57.7x | 21.9x | -8.23x | 9.09x |
| EV / EBIT | -62.9x | 132x | 352x | 37x | -7.08x | 10.8x |
| EV / FCF | 4.61x | -38.1x | -19.8x | -127x | 865x | 24.1x |
| FCF Yield | 21.7% | -2.62% | -5.06% | -0.79% | 0.12% | 4.14% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.0359 | 0.001475 | -0.0134 | 0.005831 | -0.1215 | 0.0364 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 329.1 | 354.1 | 380 | 411.4 | 356.8 | 447.1 |
| EBITDA 1 | 1.883 | 11.08 | 8.251 | 18.29 | -41.92 | 30.26 |
| EBIT 1 | -4.827 | 4.404 | 1.354 | 10.87 | -48.73 | 25.41 |
| Net income 1 | -12.19 | 0.5016 | -4.558 | 1.983 | -41.3 | 12.39 |
| Net Debt 1 | 99.85 | 123.8 | 153.3 | 197.5 | 168.4 | 169.5 |
| Reference price 2 | 0.6000 | 1.3500 | 0.9500 | 0.6000 | 0.5200 | 0.3100 |
| Nbr of stocks (in thousands) | 340,000 | 340,000 | 340,000 | 340,000 | 340,000 | 340,000 |
| Announcement Date | 3/1/21 | 2/24/22 | 2/21/23 | 2/22/24 | 2/20/25 | 2/24/26 |
1THB in Million2THB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 4.05M | |
| 8.23x | 1.75x | 4.53x | 7.72% | 56.58B | |
| 12.86x | 1.41x | 7.35x | 0.95% | 53.6B | |
| 15.43x | 0.88x | 7.13x | 0.92% | 51.11B | |
| 13.93x | 2.35x | 5.27x | 4.42% | 34.9B | |
| 20.71x | 1.82x | 10.03x | 0.56% | 32.26B | |
| 13.03x | 1.44x | 8.34x | 0.96% | 31.8B | |
| 13.45x | 1.19x | 7.19x | 2.23% | 24.45B | |
| 11.53x | 0.75x | 6.66x | 3.7% | 21.57B | |
| 16.61x | 1.2x | 10.92x | 1.28% | 19.77B | |
| Average | 13.98x | 1.42x | 7.49x | 2.53% | 32.6B | |
| Weighted average by Cap. | 13.55x | 1.46x | 7.12x | 2.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- THMUI Stock
- Valuation Thai Mui Corporation
Select your edition
All financial news and data tailored to specific country editions
