Valuation Thoresen Thai Agencies

Stocks

End-of-day quote Thailand S.E. 2026-09-01			5-day change	1st Jan Change
5.350 ^THB	-5.31%		-6.14%	+26.18%

08-20	Thoresen Thai Agencies Unit Purchases Dry Bulk Vessel	MT
08-10	Thoresen Thai Agencies Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,405	14,944	11,664	9,295	7,656	9,660	-	-
Change	-	-14.14%	-21.95%	-20.31%	-17.63%	26.18%	-	-
Enterprise Value (EV)	16,372	14,944	12,065	9,295	7,656	9,660	9,660	9,660
Change	-	-8.72%	-19.27%	-22.96%	-17.63%	26.18%	0%	0%
P/E	4.5x	4.58x	9.55x	6.99x	5.11x	-59.4x	7.99x	7.87x
PBR	0.82x	0.61x	0.47x	0.33x	0.27x	0.33x	0.32x	0.31x
PEG	-	-0.3x	-0.2x	0.78x	0.4x	1x	-0x	5.27x
Capitalization / Revenue	0.79x	0.51x	0.49x	0.29x	0.26x	0.36x	0.36x	0.35x
EV / Revenue	0x	0x	0x	0x	0x	0.36x	0.36x	0.35x
EV / EBITDA	0x	-	0x	0x	0x	2.65x	4.34x	3.07x
EV / EBIT	0x	-	0x	0x	0x	7.02x	6.2x	6.08x
EV / FCF	-	-	0x	0x	0x	2.72x	6.31x	6.01x
FCF Yield	-	-	5.82%	3.66%	31.8%	36.7%	15.8%	16.6%
Dividend per Share ²	0.22	0.22	0.22	0.18	0.22	0.12	0.23	0.24
Rate of return	2.3%	2.68%	3.44%	3.53%	5.19%	2.24%	4.3%	4.49%
EPS ²	2.12	1.79	0.67	0.73	0.83	-0.09	0.67	0.68
Distribution rate	10.4%	12.3%	32.8%	24.7%	26.5%	-133%	34.3%	35.3%
Net sales ¹	22,128	29,321	23,976	32,206	29,909	26,813	27,044	27,497
EBITDA ¹	5,127	-	3,289	4,786	4,250	3,644	2,227	3,146
EBIT ¹	3,595	-	1,870	2,313	1,967	1,377	1,559	1,590
Net income ¹	3,859	3,269	1,217	1,323	1,516	-165	1,221	1,235
Net Debt	-1,032	-	401.1	-	-	-	-	-
Reference price ²	9.550	8.200	6.400	5.100	4.240	5.350	5.350	5.350
Nbr of stocks (in thousands)	1,822,465	1,822,465	1,822,465	1,822,465	1,805,692	1,805,692	-	-
Announcement Date	2/28/22	2/27/23	2/29/24	2/27/25	2/26/26	-	-	-

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.($)
THORESEN THAI AGENCIES	-62.78x	-	-	2.12%	308M
HAL TRUST	11.71x	1.22x	5.26x	2.48%	16.93B
MERITZ FINANCIAL GROUP INC.	7.49x	14.78x	-	-.--%	14.71B
WHSP HOLDINGS LIMITED	6.24x	9.66x	28.2x	2.54%	12.08B
Average	-9.33x	8.56x	16.73x	1.79%	11.01B
Weighted average by Cap.	8.28x	8.12x	14.81x	1.67%