Valuation Thiensurat

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-05-20			5-day change	1st Jan Change
0.0400 ^THB	-.--%		-.--%	-76.47%

05-14	TSR Living Solution Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-02	TSR Living Solution Public Company Limited Announces Appointment Of Santi Parivisutt as Chief Support Officer, Effective March 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,871	1,604	2,120	761.2	229.6	102.7
Change	-	-14.24%	32.13%	-64.09%	-69.84%	-55.26%
Enterprise Value (EV) ¹	1,979	1,815	2,278	2,490	1,858	1,752
Change	-	-8.26%	25.48%	9.3%	-25.37%	-5.74%
P/E	13.1x	51.6x	29.5x	-8.8x	-0.32x	-0.36x
PBR	1.47x	1.29x	1.6x	0.66x	1.89x	-0.6x
PEG	-	-0.7x	0x	0x	-0x	0x
Capitalization / Revenue	0.96x	0.95x	1.53x	0.45x	0.19x	0.12x
EV / Revenue	1.02x	1.07x	1.64x	1.47x	1.56x	2.08x
EV / EBITDA	9.09x	22.1x	18.7x	118x	-5.25x	-14.9x
EV / EBIT	10.9x	34.8x	22.9x	-61.1x	-4.33x	-10.7x
EV / FCF	30.3x	44.5x	28.5x	-7.83x	9.48x	17x
FCF Yield	3.3%	2.25%	3.5%	-12.8%	10.6%	5.89%
Dividend per Share ²	0.15	0.0364	0.0101	-	-	-
Rate of return	4.82%	1.37%	0.29%	-	-	-
EPS ²	0.2373	0.0514	0.1191	-0.1431	-1.183	-0.4665
Distribution rate	63.2%	70.8%	8.48%	-	-	-
Net sales ¹	1,943	1,693	1,387	1,690	1,188	840.3
EBITDA ¹	217.8	82.06	121.5	21.1	-354.1	-117.2
EBIT ¹	180.9	52.23	99.34	-40.78	-429.1	-163.8
Net income ¹	143.1	31.01	71.99	-86.48	-715.2	-281.9
Net Debt ¹	108.1	211	158.1	1,729	1,629	1,649
Reference price ²	3.1091	2.6545	3.5091	1.2600	0.3800	0.1700
Nbr of stocks (in thousands)	601,680	604,352	604,054	604,089	604,089	604,089
Announcement Date	2/25/21	2/24/22	3/7/23	3/1/24	3/3/25	3/16/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THIENSURAT	-	-	-	-	733K
PARKER-HANNIFIN CORPORATION	39.46x	6.73x	24.98x	0.68%	135B
FANUC CORPORATION	29.78x	5.6x	19.29x	2.03%	38.67B
INGERSOLL RAND INC.	34.29x	4.53x	17.1x	0.1%	33.74B
TECHTRONIC INDUSTRIES COMPANY LIMITED	23.48x	2.02x	14.58x	1.99%	34.15B
SMC CORPORATION	24.71x	3.97x	12.63x	1.44%	29.58B
DOVER CORPORATION	23.32x	3.38x	14.58x	1.01%	28.44B
XYLEM INC.	26.26x	3.19x	13.75x	1.43%	28.09B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	119.39x	41.28x	96.8x	0.32%	28.17B
ALFA LAVAL AB	26.49x	3.33x	16.26x	1.71%	24.82B
Average	38.57x	8.23x	25.55x	1.19%	38.11B
Weighted average by Cap.	38.33x	7.61x	24.95x	1.06%