Valuation Thai Union Group OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:39:27 2025-06-04 EDT			5-day change	1st Jan Change
0.4300 ^USD	-4.44%		-.--%	-

07-27	Thai Union Group Public Company Limited Announces CFO Changes	CI
07-26	Thai Union Group Names CFO	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	47,033	-	-
Change	-	-13.33%	-15.06%	-17.22%	-10.8%	-4.69%	-	-
Enterprise Value (EV) ¹	152,087	126,000	118,365	115,495	116,015	105,810	103,753	100,855
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-8.8%	-1.94%	-2.79%
P/E	11.7x	11.5x	-4.76x	12x	11x	11x	10.2x	9.31x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.1x	1.05x	1.01x
PEG	-	-1x	0x	-0x	1.49x	-2.55x	1.38x	0.94x
Capitalization / Revenue	0.64x	0.51x	0.49x	0.4x	0.37x	0.34x	0.33x	0.32x
EV / Revenue	1.08x	0.81x	0.87x	0.83x	0.87x	0.77x	0.73x	0.69x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	8.76x	8.09x	7.37x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	14.9x	13.4x	12.3x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	15.5x	24.1x	19.8x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	6.47%	4.15%	5.05%
Dividend per Share ²	0.95	0.84	0.54	0.66	0.7	0.6885	0.7568	0.8414
Rate of return	4.87%	4.97%	3.6%	5.08%	5.47%	5.64%	6.2%	6.9%
EPS ²	1.66	1.47	-3.15	1.08	1.16	1.11	1.192	1.311
Distribution rate	57.2%	57.1%	-17.1%	61.1%	60.3%	62%	63.5%	64.2%
Net sales ¹	141,048	155,586	136,153	138,433	132,719	136,772	141,961	145,358
EBITDA ¹	12,440	12,374	11,103	11,587	10,380	12,083	12,833	13,690
EBIT ¹	8,256	8,050	6,912	7,222	6,170	7,100	7,739	8,173
Net income ¹	8,013	7,138	-13,933	4,985	4,609	4,582	5,070	5,598
Net Debt ¹	61,318	47,328	51,538	60,178	66,670	58,777	56,720	53,822
Reference price ²	19.50	16.90	15.00	13.00	12.80	12.20	12.20	12.20
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	15.22x	1.91x	8.85x	4.04%	11.05B
SALMAR ASA	18.7x	2.92x	9.83x	4.14%	7.33B
LEROY SEAFOOD	13.59x	0.94x	6.41x	6.38%	2.59B
NISSUI CORPORATION	13.49x	0.67x	9.21x	2.62%	2.36B
AUSTEVOLL SEAFOOD ASA	8.41x	0.65x	3.8x	7.58%	1.79B
DONGWON INDUSTRIES CO., LTD.	7.95x	0.33x	3.84x	3.43%	1.06B
Average	12.89x	1.24x	6.99x	4.7%	4.36B
Weighted average by Cap.	15.12x	1.84x	8.37x	4.39%