|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.150 THB | -0.96% |
|
+4.25% | +21.46% |
| 07-22 | Thorsen Thai Agencies' Singapore Unit Acquires Used Ultramax Bulk Carrier | MT |
| 05-13 | Thoresen Thai Agencies posts qtrly total revenues of 6.09 billion baht | RE |
Company Valuation: Thoresen Thai Agencies
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 | 9,299 | - | - |
| Change | - | -14.14% | -21.95% | -20.31% | -17.63% | 21.46% | - | - |
| Enterprise Value (EV) | 16,372 | 14,944 | 12,065 | 9,295 | 7,656 | 9,299 | 9,299 | 9,299 |
| Change | - | -8.72% | -19.27% | -22.96% | -17.63% | 21.46% | 0% | 0% |
| P/E | 4.5x | 4.58x | 9.55x | 6.99x | 5.11x | 8.88x | 8.31x | 7.8x |
| PBR | 0.82x | 0.61x | 0.47x | 0.33x | 0.27x | 0.33x | 0.32x | 0.32x |
| PEG | - | -0.3x | -0.2x | 0.78x | 0.4x | -0.3x | 1.2x | 1.21x |
| Capitalization / Revenue | 0.79x | 0.51x | 0.49x | 0.29x | 0.26x | 0.32x | 0.32x | 0.33x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.32x | 0.32x | 0.33x |
| EV / EBITDA | 0x | - | 0x | 0x | 0x | 2.41x | 2.4x | 1.69x |
| EV / EBIT | 0x | - | 0x | 0x | 0x | 5.85x | 5.71x | 5.48x |
| EV / FCF | - | - | 0x | 0x | 0x | -6.98x | 4.48x | 6.12x |
| FCF Yield | - | - | 5.82% | 3.66% | 31.8% | -14.3% | 22.3% | 16.3% |
| Dividend per Share 2 | 0.22 | 0.22 | 0.22 | 0.18 | 0.22 | 0.24 | 0.26 | 0.27 |
| Rate of return | 2.3% | 2.68% | 3.44% | 3.53% | 5.19% | 4.66% | 5.05% | 5.24% |
| EPS 2 | 2.12 | 1.79 | 0.67 | 0.73 | 0.83 | 0.58 | 0.62 | 0.66 |
| Distribution rate | 10.4% | 12.3% | 32.8% | 24.7% | 26.5% | 41.4% | 41.9% | 40.9% |
| Net sales 1 | 22,128 | 29,321 | 23,976 | 32,206 | 29,909 | 29,149 | 28,685 | 28,475 |
| EBITDA 1 | 5,127 | - | 3,289 | 4,786 | 4,250 | 3,857 | 3,876 | 5,492 |
| EBIT 1 | 3,595 | - | 1,870 | 2,313 | 1,967 | 1,590 | 1,630 | 1,696 |
| Net income 1 | 3,859 | 3,269 | 1,217 | 1,323 | 1,516 | 1,060 | 1,129 | 1,201 |
| Net Debt | -1,032 | - | 401.1 | - | - | - | - | - |
| Reference price 2 | 9.550 | 8.200 | 6.400 | 5.100 | 4.240 | 5.150 | 5.150 | 5.150 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.97x | - | - | 4.62% | 279M | |
| 12.03x | 1.13x | 5.29x | 2.44% | 16.65B | |
| 7.18x | 13.75x | - | 0.54% | 12.46B | |
| 6.48x | 10.04x | 29.3x | 2.45% | 12.29B | |
| Average | 8.66x | 8.31x | 17.30x | 2.51% | 10.42B | |
| Weighted average by Cap. | 8.92x | 7.58x | 15.49x | 1.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TTA Stock
- Valuation Thoresen Thai Agencies
Select your edition
All financial news and data tailored to specific country editions
