Valuation Thai Wah

Stocks

End-of-day quote Thailand S.E. 2026-09-11			5-day change	1st Jan Change
2.660 ^THB	-0.75%		-0.75%	-8.28%

09-02	Thai Wah Acquires Processed Food, Seasoning Manufacturer for THB190 Million	MT
09-01	Thai Wah Public Company Limited acquired 80% stake in Well - Grow Company Limited for an enterprise value of THB 190 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	4,886	4,578	2,342	2,553	2,342	-	-
Change	-	-6.31%	-	9.02%	-8.28%	-	-
Enterprise Value (EV) ¹	4,886	4,578	2,342	2,885	2,475	2,124	1,808
Change	-	-6.31%	-	23.17%	-14.2%	-14.18%	-14.88%
P/E	15x	15.3x	-33.3x	16.1x	10.6x	8.06x	7x
PBR	0.95x	-	-	0.53x	0.47x	0.45x	0.44x
PEG	-	-1.89x	-	-0x	0.3x	0.3x	0.5x
Capitalization / Revenue	0.54x	0.44x	-	0.28x	0.21x	0.22x	0.22x
EV / Revenue	0.54x	0.44x	-	0.31x	0.22x	0.2x	0.17x
EV / EBITDA	5.04x	4.97x	-	4.03x	3.5x	2.62x	2.07x
EV / EBIT	-	-	-	11.5x	9.74x	6.12x	4.54x
EV / FCF	-	-	-	5.05x	-6.1x	-7.75x	-4.95x
FCF Yield	-	-	-	19.8%	-16.4%	-12.9%	-20.2%
Dividend per Share ²	0.2159	-	-	0.057	0.08	0.11	0.13
Rate of return	3.89%	-	-	1.97%	3.01%	4.14%	4.89%
EPS ²	0.37	0.34	-0.08	0.18	0.25	0.33	0.38
Distribution rate	58.4%	-	-	31.7%	32%	33.3%	34.2%
Net sales ¹	9,105	10,421	-	9,206	11,220	10,515	10,866
EBITDA ¹	969.5	920.4	-	715.4	707	810	872
EBIT ¹	-	-	-	251.2	254	347	398
Net income ¹	323	298.2	-71.41	155.9	219	289	331
Net Debt ¹	-	-	-	331.3	133	-218	-534
Reference price ²	5.550	5.200	2.660	2.900	2.660	2.660	2.660
Nbr of stocks (in thousands)	880,421	880,421	880,421	880,421	880,421	-	-
Announcement Date	2/22/22	2/21/23	2/17/25	2/24/26	-	-	-

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.($)
THAI WAH	10.64x	0.22x	3.5x	3.01%	70.95M
SIME DARBY PLANTATION	15.83x	2.19x	9.54x	3.17%	10.57B
IOI CORPORATION	20.39x	2.73x	15.2x	2.4%	7.41B
AAK AB	14.54x	1.2x	9.68x	2.91%	5.39B
FIRST RESOURCES LIMITED	12.2x	3.18x	7.8x	4.74%	5.28B
BUMITAMA AGRI LTD.	13.44x	2.02x	6.67x	5.35%	2.81B
PT TRIPUTRA AGRO PERSADA TBK	10.91x	3.55x	9.25x	8.49%	2.56B
MANORAMA INDUSTRIES LIMITED	44.38x	-	-	-	1.36B
Average	17.79x	2.16x	8.81x	4.3%	4.43B
Weighted average by Cap.	16.59x	2.39x	10.26x	3.79%