Valuation Thanulux

Stocks

End-of-day quote Thailand S.E. 2026-10-28			5-day change	1st Jan Change
19.00 ^THB	-2.06%		+1.06%	-10.38%

08-11	Thanulux Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-11	Thanulux PCL posts qtrly total revenues of 251.2 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,052	2,160	7,006	10,738	10,966	6,458
Change	-	5.26%	224.37%	53.26%	2.13%	-41.11%
Enterprise Value (EV) ¹	1,455	1,578	7,407	11,627	12,380	8,678
Change	-	8.43%	369.48%	56.96%	6.48%	-29.91%
P/E	191x	34.6x	38x	20.1x	27.8x	15.7x
PBR	0.54x	0.54x	0.99x	1.03x	1.03x	0.59x
PEG	-	0x	0.6x	0x	-1.1x	3.71x
Capitalization / Revenue	1.81x	1.6x	3.91x	4.34x	10.3x	5.88x
EV / Revenue	1.28x	1.17x	4.14x	4.7x	11.6x	7.9x
EV / EBITDA	-21.4x	55.5x	291x	20.7x	19.8x	11.4x
EV / EBIT	-12.8x	-116x	-763x	22.1x	20.6x	11.8x
EV / FCF	-21.5x	-68.1x	-2.84x	-5.64x	-127x	130x
FCF Yield	-4.64%	-1.47%	-35.2%	-17.7%	-0.79%	0.77%
Dividend per Share ²	0.07	0.5	0.2	0.3	0.4	0.6
Rate of return	0.41%	2.78%	0.61%	0.85%	1.11%	2.83%
EPS ²	0.0896	0.52	0.8691	1.75	1.295	1.35
Distribution rate	78.1%	96.2%	23%	17.1%	30.9%	44.4%
Net sales ¹	1,133	1,346	1,790	2,475	1,065	1,098
EBITDA ¹	-68.15	28.4	25.49	561.7	625.9	758.5
EBIT ¹	-113.3	-13.63	-9.708	526	601.2	736.8
Net income ¹	10.76	62.64	111.1	503.4	399.5	414.6
Net Debt ¹	-596.9	-582.2	401	888.7	1,414	2,220
Reference price ²	17.10	18.00	33.00	35.25	36.00	21.20
Nbr of stocks (in thousands)	120,000	120,000	212,313	304,623	304,623	304,623
Announcement Date	2/24/21	2/21/22	2/27/23	2/26/24	2/24/25	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.($)
THANULUX	-	-	-	-	175M
AMERICAN EXPRESS COMPANY	17.11x	-	-	1.21%	210B
CAPITAL ONE FINANCIAL CORPORATION	11.68x	2.43x	3.82x	1.58%	122B
BAJAJ FINANCE LIMITED	22.05x	15.69x	-	0.78%	59.7B
ROCKET COMPANIES, INC.	38.1x	5.01x	18.17x	-.--%	33.53B
BAJAJ FINSERV LTD.	21.89x	4.9x	24.26x	0.09%	28.23B
SYNCHRONY FINANCIAL	7.83x	1.79x	3.31x	1.7%	23.35B
SHRIRAM FINANCE LIMITED	13.51x	10.17x	19.48x	1.47%	20.36B
SOFI TECHNOLOGIES, INC.	27.24x	3.56x	10.79x	-.--%	21.26B
Average	19.93x	6.22x	13.30x	0.85%	57.64B
Weighted average by Cap.	17.87x	6.04x	9.90x	1.09%