Company Valuation: Thai Parcels

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 728.4 429.7 1,002
Change - -41.01% 133.13%
Enterprise Value (EV) 1 509.4 305.2 1,758
Change - -40.08% 475.88%
P/E -205x 142x -4.93x
PBR 0.9x 0.53x 0.59x
PEG 2x -1x 0x
Capitalization / Revenue 1.45x 0.85x 1.55x
EV / Revenue 1.01x 0.6x 2.71x
EV / EBITDA 20.4x 8.13x 70.7x
EV / EBIT -332x 24.5x -31.2x
EV / FCF -29.9x 6.35x 92.2x
FCF Yield -3.35% 15.7% 1.08%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -0.006771 0.005767 -0.1034
Distribution rate - - -
Net sales 1 502 507.5 648.3
EBITDA 1 24.92 37.53 24.87
EBIT 1 -1.533 12.45 -56.28
Net income 1 -3.154 3.022 -79.44
Net Debt 1 -219 -124.5 756
Reference price 2 1.3900 0.8200 0.5100
Nbr of stocks (in thousands) 524,000 524,000 1,964,161
Announcement Date 2/27/24 2/26/25 3/2/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.67M
18.01x1.19x8.72x6.21% 89.86B
14.84x0.9x7.92x1.9% 72.09B
16.27x0.98x7.22x3.46% 71.6B
32.1x1.35x11.67x0.5% 49.54B
12.56x9.2x28.8x5.45% 40.71B
24.81x1.17x12.52x3.12% 33.26B
24.97x1.87x17.82x0.8% 25.63B
14.48x0.42x4.14x2.87% 23.82B
9.98x1.39x5.14x4.22% 14.73B
Average 18.67x 2.05x 11.55x 3.17% 42.13B
Weighted average by Cap. 18.78x 1.90x 11.09x 3.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Thai Parcels

Historical PBR trend

Valuation ratios - PBR - Thai Parcels

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Thai Parcels

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Thai Parcels

  1. Stock Market
  2. Stocks
  3. TPL Stock
  4. Valuation Thai Parcels