Valuation Thanasiri Group

Stocks

End-of-day quote Thailand S.E. 2026-10-15			5-day change	1st Jan Change
1.580 ^THB	0.00%		-0.63%	+28.46%

08-16	Thanasiri Group Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Thanasiri Group Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	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	-	-	-	-	13.07M
VINGROUP	58.93x	-	-	-	63.19B
SUN HUNG KAI PROPERTIES LIMITED	12.4x	4.35x	11.16x	3.88%	39.25B
CHINA RESOURCES LAND LIMITED	8.2x	1.47x	8.16x	4.31%	27.32B
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	27.43B
MITSUBISHI ESTATE CO., LTD.	17.64x	3.92x	15.78x	1.39%	27.17B
MITSUI FUDOSAN CO., LTD.	13.58x	3.06x	14.64x	2.57%	25.01B
CK ASSET HOLDINGS LIMITED	9.74x	1.9x	7.83x	4.31%	19.58B
ALPHA DHABI HOLDING	7.63x	0.84x	3.08x	2.93%	19.51B
VINHOMES	7.9x	2.84x	6.61x	-.--%	18.7B
Average	15.74x	2.39x	8.60x	3.52%	26.72B
Weighted average by Cap.	22.06x	2.55x	8.99x	3.7%