|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 88.25 THB | +2.02% |
|
+23.86% | +51.50% |
Company Valuation: Thanachart Capital
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 39,585 | 44,566 | 51,906 | 52,954 | 61,081 | 92,539 | - | - |
| Change | - | 12.58% | 16.47% | 2.02% | 15.35% | 51.5% | - | - |
| Enterprise Value (EV) | 39,585 | 44,566 | 51,906 | 52,954 | 61,081 | 92,539 | 92,539 | 92,539 |
| Change | - | 12.58% | 16.47% | 2.02% | 15.35% | 51.5% | 0% | 0% |
| P/E | 7.49x | 8.53x | 7.86x | 7.97x | 7.88x | 11.2x | 10.8x | 10.5x |
| PBR | 0.61x | 0.67x | 0.74x | 0.72x | 0.76x | 1.09x | 1.03x | 0.97x |
| PEG | - | -7.17x | 0.3x | 12.55x | 0.5x | 1.7x | 3.2x | 2.87x |
| Capitalization / Revenue | 3.54x | 4.06x | 4.21x | 4.33x | 5.49x | 5.93x | 5.74x | 5.12x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 5.93x | 5.74x | 5.12x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.05x | 8.91x | 8.41x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 3 | 3.1 | 3.2 | 3.25 | 3.35 | 3.675 | 3.82 | 3.6 |
| Rate of return | 7.95% | 7.29% | 6.46% | 6.44% | 5.75% | 4.16% | 4.33% | 4.08% |
| EPS 2 | 5.04 | 4.98 | 6.3 | 6.34 | 7.39 | 7.877 | 8.142 | 8.44 |
| Distribution rate | 59.5% | 62.2% | 50.8% | 51.3% | 45.3% | 46.7% | 46.9% | 42.7% |
| Net sales 1 | 11,184 | 10,968 | 12,329 | 12,233 | 11,135 | 15,596 | 16,128 | 18,077 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 8,041 | 7,693 | 8,918 | 8,775 | 9,497 | 10,225 | 10,386 | 10,997 |
| Net income 1 | 5,287 | 5,220 | 6,603 | 6,646 | 9,289 | 8,258 | 8,556 | 8,848 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 37.75 | 42.50 | 49.50 | 50.50 | 58.25 | 88.25 | 88.25 | 88.25 |
| Nbr of stocks (in thousands) | 1,048,604 | 1,048,604 | 1,048,604 | 1,048,604 | 1,048,605 | 1,048,605 | - | - |
| Announcement Date | 2/25/22 | 2/22/23 | 2/21/24 | 2/21/25 | 2/20/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.98x | - | - | 4.25% | 2.74B | |
| 12.35x | 1.16x | 5.42x | 2.38% | 17.28B | |
| 7.65x | 14.02x | - | 0.51% | 13.81B | |
| 6.53x | 10.12x | 29.54x | 2.43% | 12.46B | |
| Average | 9.38x | 8.43x | 17.48x | 2.39% | 11.57B | |
| Weighted average by Cap. | 9.30x | 7.80x | 15.52x | 1.95% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TCAP Stock
- Valuation Thanachart Capital
Select your edition
All financial news and data tailored to specific country editions
