Valuation Thai Union Group Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:56:17 2026-08-25 EDT			5-day change	1st Jan Change
0.3260 ^EUR	-1.21%		-2.94%	+11.49%

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	49,731	-	-
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	110,344	109,875	107,765
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-4.89%	-0.43%	-1.92%
P/E	11.7x	11.5x	-4.76x	12x	11x	11.1x	10.3x	9.56x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.12x	1.06x	1x
PEG	-	-1x	0x	-0x	1.49x	35.97x	1.43x	1.17x
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	0.73x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	9.11x	8.56x	8.1x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	15.2x	14.1x	12.9x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	15.8x	21.2x	20x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	6.33%	4.71%	5.01%
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%	5.73%	6.17%	6.72%
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	12.90	12.90	12.90
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	34.37x	2.02x	9.46x	4.08%	11.63B
SALMAR ASA	20.43x	3x	10.54x	3.92%	7.77B
LEROY SEAFOOD	24.95x	1.06x	7.14x	5.71%	2.8B
NISSUI CORPORATION	13.29x	0.67x	9.13x	2.65%	2.46B
AUSTEVOLL SEAFOOD ASA	17.04x	0.73x	4.81x	7.46%	1.89B
THAI UNION GROUP	11.17x	0.8x	9.15x	5.68%	1.53B
DONGWON INDUSTRIES CO., LTD.	8.71x	0.34x	3.9x	3.17%	1.22B
Average	18.57x	1.23x	7.73x	4.67%	4.19B
Weighted average by Cap.	24.60x	1.86x	8.95x	4.34%