Valuation Thaifoods Group

Stocks

End-of-day quote Thailand S.E. 2026-10-28			5-day change	1st Jan Change
9.500 ^THB	-0.52%		+2.15%	+113.00%

08-19	Tisco Securities Upgrades Thaifoods Group to Buy from Hold; Price Target is THB12.70	MT
08-10	Thaifoods Group Public Company Limited Announces Interim Cash Dividend Payment to Common Shareholders for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,430	29,118	22,197	19,641	25,974	56,399	-	-
Change	-	6.16%	-23.77%	-11.52%	32.24%	117.14%	-	-
Enterprise Value (EV) ¹	44,052	49,640	43,576	33,842	40,026	71,147	69,003	65,137
Change	-	12.68%	-12.22%	-22.34%	18.27%	77.75%	-3.01%	-5.6%
P/E	48.6x	6.13x	-27.3x	6.26x	3.54x	7.48x	7.15x	6.28x
PBR	2.37x	1.87x	1.6x	1.2x	1.31x	2.37x	1.99x	1.68x
PEG	-	0x	0x	-0x	0x	9.42x	1.54x	0.5x
Capitalization / Revenue	0.77x	0.56x	0.4x	0.3x	0.36x	0.69x	0.62x	0.54x
EV / Revenue	1.24x	0.95x	0.78x	0.52x	0.55x	0.87x	0.76x	0.63x
EV / EBITDA	12.1x	5.06x	7.92x	3.51x	2.75x	5.14x	4.64x	3.94x
EV / EBIT	35.9x	7.67x	407x	7.65x	4.24x	7.68x	7.18x	6.2x
EV / FCF	-8.66x	230x	55.8x	3.59x	3.98x	8.97x	8.95x	7.11x
FCF Yield	-11.5%	0.43%	1.79%	27.8%	25.1%	11.2%	11.2%	14.1%
Dividend per Share ²	0.09	0.3	0.03	0.3	0.7	0.65	0.6533	0.7367
Rate of return	1.85%	5.83%	0.79%	8.88%	15.7%	6.84%	6.88%	7.75%
EPS ²	0.1	0.84	-0.14	0.54	1.26	1.27	1.329	1.513
Distribution rate	90%	35.7%	-21.4%	55.6%	55.6%	51.2%	49.2%	48.7%
Net sales ¹	35,506	52,323	55,871	65,482	72,810	81,848	91,317	103,704
EBITDA ¹	3,652	9,806	5,505	9,632	14,540	13,849	14,864	16,544
EBIT ¹	1,226	6,469	107.1	4,425	9,441	9,263	9,609	10,501
Net income ¹	561.7	4,722	-812.5	3,144	7,441	7,578	7,957	9,058
Net Debt ¹	16,623	20,522	21,378	14,202	14,052	14,747	12,603	8,738
Reference price ²	4.860	5.150	3.820	3.380	4.460	9.500	9.500	9.500
Nbr of stocks (in thousands)	5,643,955	5,654,057	5,810,820	5,810,820	5,823,683	5,936,785	-	-
Announcement Date	2/24/22	2/22/23	2/21/24	2/21/25	2/23/26	-	-	-

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.($)
THAIFOODS GROUP	7.52x	0.87x	5.16x	6.81%	1.68B
NESTLÉ S.A.	21.75x	2.94x	14.46x	3.77%	258B
MONDELEZ INTERNATIONAL, INC.	19.4x	2.49x	14.84x	3.3%	79.58B
DANONE	16.55x	1.72x	9.76x	3.79%	44.17B
ARCHER-DANIELS-MIDLAND COMPANY	14.46x	0.52x	9.3x	2.67%	37.69B
THE HERSHEY COMPANY	19.94x	3.05x	12.39x	3.51%	33.05B
AJINOMOTO CO., INC.	34.98x	3.03x	17.65x	1.06%	30.9B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.02x	5.48x	17.46x	3.22%	29.65B
KRAFT HEINZ	-8.48x	1.85x	9.24x	6.67%	28.53B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18x	1.72x	12.18x	4.74%	27.4B
Average	17.01x	2.37x	12.24x	3.95%	57.1B
Weighted average by Cap.	19.64x	2.64x	13.62x	3.64%