Valuation Thai Stanley Electric

Equities

End-of-day quote Thailand S.E. Other stock markets 2026-03-06			5-day change	1st Jan Change
197.00 ^THB	0.00%		-4.83%	+4.23%

01-26	Thai Stanley Electric Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI
01-26	Thai Stanley Electric enters agreement with Stanley Electric Co, Japan	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,022	13,486	13,869	15,785	16,704	15,095	-	-
Change	-	-3.83%	2.84%	13.81%	5.83%	-9.63%	-	-
Enterprise Value (EV) ¹	14,022	7,347	5,893	6,944	16,704	5,574	4,576	3,515
Change	-	-47.6%	-19.79%	17.83%	140.56%	-66.63%	-17.9%	-23.2%
P/E ratio	13.2x	8.87x	7.95x	8.98x	12x	8.37x	8.04x	7.93x
PBR	0.75x	0.67x	0.65x	0.73x	0.78x	0.68x	0.67x	0.65x
PEG	-	0.2x	0.5x	13.64x	-0.6x	0.3x	1.97x	5.67x
Capitalization / Revenue	1.2x	0.99x	0.96x	1.1x	1.37x	1.27x	1.25x	1.25x
EV / Revenue	1.2x	0.54x	0.41x	0.48x	1.37x	0.47x	0.38x	0.29x
EV / EBITDA	5.73x	2.36x	1.92x	2.07x	6.3x	1.84x	1.45x	1.12x
EV / EBIT	15.7x	4.76x	3.89x	3.86x	13.5x	3.22x	2.56x	1.94x
EV / FCF	11x	4.46x	2.54x	3.06x	11.4x	2.82x	2.08x	1.93x
FCF Yield	9.05%	22.4%	39.3%	32.7%	8.76%	35.4%	48%	51.7%
Dividend per Share ²	5.5	8.5	20	20	12	16.59	16.07	15.46
Rate of return	3.01%	4.83%	11%	9.71%	5.5%	8.42%	8.16%	7.85%
EPS ²	13.85	19.85	22.78	22.93	18.11	23.52	24.49	24.83
Distribution rate	39.7%	42.8%	87.8%	87.2%	66.3%	70.5%	65.6%	62.3%
Net sales ¹	11,728	13,582	14,448	14,380	12,235	11,843	12,059	12,122
EBITDA ¹	2,448	3,118	3,064	3,359	2,650	3,028	3,159	3,132
EBIT ¹	892.4	1,544	1,515	1,801	1,241	1,733	1,790	1,810
Net income ¹	1,061	1,521	1,746	1,757	1,388	1,802	1,877	1,903
Net Debt ¹	-	-6,139	-7,976	-8,841	-	-9,521	-10,519	-11,580
Reference price ²	183.00	176.00	181.00	206.00	218.00	197.00	197.00	197.00
Nbr of stocks (in thousands)	76,625	76,625	76,625	76,625	76,625	76,625	-	-
Announcement Date	5/14/21	5/20/22	5/22/23	5/17/24	4/24/25	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THAI STANLEY ELECTRIC	8.37x	0.47x	1.84x	8.42%	474M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	24.83x	1.62x	13.37x	1.28%	48.97B
WEICHAI POWER CO., LTD.	19.77x	0.8x	6.36x	2.82%	35.01B
DENSO CORPORATION	12.64x	0.71x	5.56x	3.19%	34.74B
HYUNDAI MOBIS CO.,LTD	10.11x	0.62x	8.33x	1.49%	26.29B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.97x	3.15x	10.99x	3.9%	21.88B
MAGNA INTERNATIONAL INC.	8.93x	0.49x	4.85x	3.36%	16.61B
NINGBO TUOPU GROUP CO.,LTD.	37.68x	3.74x	21.7x	0.76%	16.15B
APTIV PLC	11.96x	0.95x	5.89x	-.--%	15.47B
CONTINENTAL AG	-42.76x	0.91x	7.02x	4.05%	14.73B
Average	10.75x	1.35x	8.59x	2.93%	23.03B
Weighted average by Cap.	14.23x	1.36x	9.36x	2.29%