Valuation Thai Union Group Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-25			5-day change	1st Jan Change
12.90 ^THB	-0.77%		-2.27%	+0.78%

08-21	Thai Union Group Public Company Limited, Q2 2026 Earnings Call, Aug 04, 2026
08-05	DBS Bank Upgrades Thai Union Group to Buy From Hold; Price Target is THB15.10	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	90,769	78,672	66,827	55,317	49,345	50,117	-	-
Change	-	-13.33%	-15.06%	-17.22%	-10.8%	1.56%	-	-
Enterprise Value (EV) ¹	152,087	126,000	118,365	115,495	116,015	110,730	110,260	108,151
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-4.56%	-0.42%	-1.91%
P/E	11.7x	11.5x	-4.76x	12x	11x	11.2x	10.4x	9.64x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.13x	1.07x	1.01x
PEG	-	-1x	0x	-0x	1.49x	36.29x	1.45x	1.18x
Capitalization / Revenue	0.64x	0.51x	0.49x	0.4x	0.37x	0.36x	0.35x	0.34x
EV / Revenue	1.08x	0.81x	0.87x	0.83x	0.87x	0.8x	0.77x	0.74x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	9.15x	8.59x	8.13x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	15.2x	14.1x	13x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	15.8x	21.3x	20x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	6.31%	4.7%	4.99%
Dividend per Share ²	0.95	0.84	0.54	0.66	0.7	0.739	0.7959	0.8664
Rate of return	4.87%	4.97%	3.6%	5.08%	5.47%	5.68%	6.12%	6.66%
EPS ²	1.66	1.47	-3.15	1.08	1.16	1.164	1.247	1.349
Distribution rate	57.2%	57.1%	-17.1%	61.1%	60.3%	63.5%	63.8%	64.2%
Net sales ¹	141,048	155,586	136,153	138,433	132,719	138,447	142,752	147,104
EBITDA ¹	12,440	12,374	11,103	11,587	10,380	12,107	12,835	13,302
EBIT ¹	8,256	8,050	6,912	7,222	6,170	7,269	7,818	8,341
Net income ¹	8,013	7,138	-13,933	4,985	4,609	4,831	5,214	5,685
Net Debt ¹	61,318	47,328	51,538	60,178	66,670	60,613	60,143	58,034
Reference price ²	19.50	16.90	15.00	13.00	12.80	13.00	13.00	13.00
Nbr of stocks (in thousands)	4,654,815	4,655,133	4,455,133	4,255,133	3,855,094	3,855,133	-	-
Announcement Date	2/23/22	2/20/23	2/19/24	2/17/25	2/19/26	-	-	-

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.($)
MOWI ASA	34.74x	2.04x	9.53x	4.04%	11.76B
SALMAR ASA	20.14x	2.85x	10.73x	4.63%	7.96B
LEROY SEAFOOD	25.35x	1.07x	7.22x	5.62%	2.84B
NISSUI CORPORATION	13.33x	0.67x	9.15x	2.64%	2.47B
AUSTEVOLL SEAFOOD ASA	18.6x	0.75x	4.84x	7.34%	1.92B
THAI UNION GROUP	11.09x	0.8x	9.11x	5.73%	1.52B
DONGWON INDUSTRIES CO., LTD.	8.83x	0.34x	3.92x	3.12%	1.24B
Average	18.87x	1.22x	7.79x	4.73%	4.24B
Weighted average by Cap.	24.82x	1.83x	9.04x	4.49%