|
End-of-day quote
Thailand S.E.
2026-09-28
|
5-day change | 1st Jan Change | ||
| 12.70 THB | 0.00% |
|
0.00% | -0.78% |
| 09-21 | Thai Union Group Public Company Limited(SET:TU) dropped from FTSE All-World Index | CI |
| 09-08 | Thai Union Feedmill Forms New Subsidiary in Ecuador | MT |
Company Valuation: Thai Union Group
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 | 48,960 | - | - |
| Change | - | -13.33% | -15.06% | -17.22% | -10.8% | -0.78% | - | - |
| Enterprise Value (EV) 1 | 152,087 | 126,000 | 118,365 | 115,495 | 116,015 | 111,367 | 110,416 | 108,868 |
| Change | - | -17.15% | -6.06% | -2.42% | 0.45% | -4.01% | -0.85% | -1.4% |
| P/E | 11.7x | 11.5x | -4.76x | 12x | 11x | 10.9x | 10x | 9.29x |
| PBR | 1.53x | 0.98x | 1.16x | 1.14x | 1.11x | 1.1x | 1.04x | 0.98x |
| PEG | - | -1x | 0x | -0x | 1.49x | 12.37x | 1.25x | 1.14x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.49x | 0.4x | 0.37x | 0.35x | 0.34x | 0.33x |
| EV / Revenue | 1.08x | 0.81x | 0.87x | 0.83x | 0.87x | 0.8x | 0.77x | 0.73x |
| EV / EBITDA | 12.2x | 10.2x | 10.7x | 9.97x | 11.2x | 9.36x | 8.71x | 8.24x |
| EV / EBIT | 18.4x | 15.7x | 17.1x | 16x | 18.8x | 15.3x | 14x | 12.8x |
| EV / FCF | 71.8x | 237x | 18.7x | 10.5x | 143x | 16.1x | 20.8x | 19x |
| FCF Yield | 1.39% | 0.42% | 5.34% | 9.5% | 0.7% | 6.19% | 4.82% | 5.28% |
| Dividend per Share 2 | 0.95 | 0.84 | 0.54 | 0.66 | 0.7 | 0.7471 | 0.7958 | 0.8527 |
| Rate of return | 4.87% | 4.97% | 3.6% | 5.08% | 5.47% | 5.88% | 6.27% | 6.71% |
| EPS 2 | 1.66 | 1.47 | -3.15 | 1.08 | 1.16 | 1.17 | 1.264 | 1.367 |
| Distribution rate | 57.2% | 57.1% | -17.1% | 61.1% | 60.3% | 63.8% | 63% | 62.4% |
| Net sales 1 | 141,048 | 155,586 | 136,153 | 138,433 | 132,719 | 138,852 | 143,721 | 148,126 |
| EBITDA 1 | 12,440 | 12,374 | 11,103 | 11,587 | 10,380 | 11,899 | 12,684 | 13,217 |
| EBIT 1 | 8,256 | 8,050 | 6,912 | 7,222 | 6,170 | 7,266 | 7,892 | 8,513 |
| Net income 1 | 8,013 | 7,138 | -13,933 | 4,985 | 4,609 | 4,761 | 5,225 | 5,669 |
| Net Debt 1 | 61,318 | 47,328 | 51,538 | 60,178 | 66,670 | 62,406 | 61,456 | 59,908 |
| Reference price 2 | 19.50 | 16.90 | 15.00 | 13.00 | 12.80 | 12.70 | 12.70 | 12.70 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.85x | 0.8x | 9.36x | 5.88% | 1.47B | |
| 33.29x | 2.04x | 9.33x | 4.11% | 11.41B | |
| 23.65x | 3.09x | 11.36x | 3.52% | 8.33B | |
| 25.85x | 1.04x | 7.02x | 5.83% | 2.69B | |
| 12.08x | 0.63x | 8.72x | 2.91% | 2.23B | |
| 17.15x | 0.72x | 4.66x | 7.74% | 1.79B | |
| 8.01x | 0.33x | 3.75x | 3.44% | 1.14B | |
| Average | 18.70x | 1.23x | 7.74x | 4.78% | 4.15B | |
| Weighted average by Cap. | 25.09x | 1.93x | 9.14x | 4.29% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TU Stock
- Valuation Thai Union Group
Select your edition
All financial news and data tailored to specific country editions
