Valuation Thanasiri Group

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
1.560 ^THB	0.00%		+1.96%	+26.83%

05-15	Thanasiri Group Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-10	Thanasiri Group Public Company Limited Approves Not to Pay the Dividend for the Year 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	222.8	336.8	737.8	504.8	321.8	341.2
Change	-	51.14%	119.09%	-31.58%	-36.26%	6.03%
Enterprise Value (EV) ¹	397.3	794.5	1,106	1,169	843.1	729.9
Change	-	100%	39.21%	5.68%	-27.87%	-13.42%
P/E	-13.4x	14.6x	8.09x	12.4x	9.4x	-45.2x
PBR	0.6x	0.84x	1.37x	0.91x	0.56x	0.61x
PEG	-	-0x	0x	-0.2x	-0.6x	0x
Capitalization / Revenue	0.66x	1.17x	1.07x	1.09x	0.59x	0.73x
EV / Revenue	1.17x	2.77x	1.6x	2.52x	1.55x	1.56x
EV / EBITDA	-37.5x	-331x	12.7x	28.8x	24.6x	-228x
EV / EBIT	-32.4x	-229x	12.8x	29.5x	25.6x	-154x
EV / FCF	3.41x	-2.75x	67.8x	-6.49x	7.62x	11.4x
FCF Yield	29.3%	-36.4%	1.48%	-15.4%	13.1%	8.81%
Dividend per Share ²	-	-	0.12	0.068	0.041	-
Rate of return	-	-	4.51%	3.74%	3.53%	-
EPS ²	-0.0657	0.0909	0.3287	0.1473	0.1234	-0.0272
Distribution rate	-	-	36.5%	46.2%	33.2%	-
Net sales ¹	338.1	286.9	690.1	464.2	542.8	468.4
EBITDA ¹	-10.61	-2.397	87.15	40.55	34.27	-3.198
EBIT ¹	-12.25	-3.468	86.42	39.58	32.91	-4.729
Net income ¹	-16.63	23.01	84.37	40.87	34.22	-7.555
Net Debt ¹	174.4	457.7	368.2	664	521.3	388.7
Reference price ²	0.880	1.330	2.660	1.820	1.160	1.230
Nbr of stocks (in thousands)	253,212	253,212	277,375	277,375	277,375	277,375
Announcement Date	2/24/21	2/24/22	2/23/23	2/22/24	2/25/25	2/27/26

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.($)
THANASIRI GROUP	-	-	-	-	12.87M
SUN HUNG KAI PROPERTIES LIMITED	15.83x	4.98x	13.41x	3.2%	45.06B
CHINA RESOURCES LAND LIMITED	8.7x	1.49x	7.68x	4.07%	30.67B
MITSUBISHI ESTATE CO., LTD.	20.6x	4.23x	17.36x	1.22%	30.47B
EMAAR PROPERTIES	5.57x	0.61x	1.26x	8.96%	26.85B
MITSUI FUDOSAN CO., LTD.	14.22x	3.1x	14.85x	2.47%	25.48B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.33x	1.41%	21.41B
CK ASSET HOLDINGS LIMITED	8.95x	2.31x	7.1x	4.07%	21.11B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.17x	1.64x	14.26x	3.72%	18.66B
Average	12.40x	3.15x	11.78x	3.64%	24.41B
Weighted average by Cap.	12.85x	3.28x	11.78x	3.62%