Valuation Thanapiriya

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
2.880 ^THB	+1.41%		+5.11%	+7.46%

05-04	Thanapiriya Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-22	Thanapiriya Public Company Limited Approves Dividend for Year 2025, Payable on 22 May 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,240	3,200	2,352	2,624	2,144	2,304	-	-
Change	-	-24.53%	-26.5%	11.56%	-18.29%	7.46%	-	-
Enterprise Value (EV)	4,240	3,200	2,352	2,624	2,144	2,304	2,304	2,304
Change	-	-24.53%	-26.5%	11.56%	-18.29%	7.46%	0%	0%
P/E	22.1x	21.5x	15.2x	14.1x	10.1x	10.7x	9.6x	9.6x
PBR	4.66x	3.23x	2.18x	2.2x	1.62x	1.6x	1.45x	-
PEG	-	-1x	3.53x	0.7x	0.7x	7.12x	0.9x	-
Capitalization / Revenue	1.62x	1.32x	0.9x	0.91x	0.69x	0.7x	0.64x	0.62x
EV / Revenue	0x	0x	0x	0x	0x	0.7x	0.64x	0.62x
EV / EBITDA	0x	0x	0x	0x	0x	6.66x	6.01x	5.76x
EV / EBIT	0x	0x	0x	0x	0x	8x	7.16x	-
EV / FCF	0x	-0x	0x	0x	0x	7.25x	6.21x	-
FCF Yield	2.77%	-0.12%	4.75%	2.77%	6.74%	13.8%	16.1%	-
Dividend per Share ²	0.1	0.08	0.085	0.095	0.105	0.11	0.125	0.1
Rate of return	1.89%	2%	2.89%	2.9%	3.92%	3.82%	4.34%	3.47%
EPS ²	0.24	0.186	0.194	0.232	0.266	0.27	0.3	0.3
Distribution rate	41.7%	43%	43.8%	40.9%	39.5%	40.7%	41.7%	33.3%
Net sales ¹	2,623	2,433	2,613	2,873	3,091	3,297	3,598	3,724
EBITDA ¹	286	237.2	247.8	291.4	330	346	383.5	400
EBIT ¹	238.7	186.5	194.9	233.3	267.2	288	322	-
Net income ¹	192.1	149	155.5	185.5	212.6	216.5	238	238
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.300	4.000	2.940	3.280	2.680	2.880	2.880	2.880
Nbr of stocks (in thousands)	800,000	800,000	800,000	800,000	800,000	800,000	-	-
Announcement Date	2/23/22	2/20/23	2/19/24	2/25/25	2/25/26	-	-	-

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.($)
THANAPIRIYA	10.67x	-	-	3.82%	69.47M
CASEY'S GENERAL STORES, INC.	37.47x	1.53x	19.21x	0.32%	29.51B
SEVEN & I HOLDINGS CO., LTD.	17.26x	0.66x	7.46x	2.93%	29.01B
AVENUE SUPERMARTS LIMITED	85.51x	3.79x	50.23x	-.--%	27.36B
COLES GROUP LIMITED	27.88x	0.89x	9.56x	3.31%	21.61B
CARREFOUR	9.93x	0.24x	4.33x	6.42%	13.02B
JERÓNIMO MARTINS, SGPS, S.A.	14.79x	0.37x	5.34x	4.12%	11.93B
SM INVESTMENTS CORPORATION	7.79x	1.8x	5.93x	2.52%	11.78B
J SAINSBURY PLC	16.3x	0.39x	5.98x	4.38%	9.95B
SHOPRITE HOLDINGS LTD	19.86x	0.75x	8.26x	2.89%	9.73B
Average	24.75x	1.16x	12.92x	3.07%	16.4B
Weighted average by Cap.	32.34x	1.39x	16.44x	2.44%