Valuation Thai Union Group Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:43:45 2026-07-21 EDT			5-day change	1st Jan Change
0.3000 ^EUR	0.00%		-0.66%	-15.73%

07-06	Thai Union Group Public Company Limited Announces Chief Financial Officer Changes, Effective on July 6, 2026	CI
07-06	Thai Union Group Public Company Limited Announces Appointment of Ludovic Garnier as Managing Director, Finance, Ambient Branded , Effective July 6, 2026	CI

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	45,876	-	-
Change	-	-13.33%	-15.06%	-17.22%	-10.8%	-7.03%	-	-
Enterprise Value (EV) ¹	152,087	126,000	118,365	115,495	116,015	104,304	102,404	99,253
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-10.09%	-1.82%	-3.08%
P/E	11.7x	11.5x	-4.76x	12x	11x	10.7x	9.98x	9.08x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.09x	1.04x	1x
PEG	-	-1x	0x	-0x	1.49x	-2.48x	1.35x	0.91x
Capitalization / Revenue	0.64x	0.51x	0.49x	0.4x	0.37x	0.34x	0.32x	0.32x
EV / Revenue	1.08x	0.81x	0.87x	0.83x	0.87x	0.76x	0.72x	0.68x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	8.7x	8.04x	7.3x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	14.7x	13.2x	12.1x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	15.2x	23.8x	19.5x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	6.56%	4.2%	5.13%
Dividend per Share ²	0.95	0.84	0.54	0.66	0.7	0.681	0.7471	0.8288
Rate of return	4.87%	4.97%	3.6%	5.08%	5.47%	5.72%	6.28%	6.96%
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%	61.4%	62.7%	63.2%
Net sales ¹	141,048	155,586	136,153	138,433	132,719	136,659	141,951	145,048
EBITDA ¹	12,440	12,374	11,103	11,587	10,380	11,994	12,742	13,605
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	58,428	56,528	53,377
Reference price ²	19.50	16.90	15.00	13.00	12.80	11.90	11.90	11.90
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	14.79x	1.87x	8.66x	4.15%	10.75B
SALMAR ASA	17.68x	2.79x	9.41x	4.37%	6.94B
LEROY SEAFOOD	13.13x	0.92x	6.24x	6.61%	2.5B
NISSUI CORPORATION	13.16x	0.66x	9.07x	2.69%	2.32B
AUSTEVOLL SEAFOOD ASA	8.16x	0.64x	3.72x	7.81%	1.73B
DONGWON INDUSTRIES CO., LTD.	7.49x	0.32x	3.73x	3.65%	982M
VINH HOAN CORPORATION	8.13x	0.8x	5.2x	3.6%	474M
Average	11.79x	1.14x	6.58x	4.7%	3.67B
Weighted average by Cap.	14.41x	1.76x	8.08x	4.54%