Valuation Tirathai

Stocks

End-of-day quote Thailand S.E. 2026-10-01			5-day change	1st Jan Change
11.80 ^THB	+4.42%		-0.84%	+245.03%

08-03	Tirathai Public Company Limited Announces Interim Dividend, Payable on September 2, 2026	CI
08-03	Tirathai 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	2020	2021	2022	2023	2024	2025
Market Cap ¹	539	924	868.6	763.9	1,133	1,053
Change	-	71.43%	-6%	-12.06%	48.39%	-7.07%
Enterprise Value (EV) ¹	1,771	1,732	1,889	2,115	1,909	1,851
Change	-	-2.22%	9.06%	11.97%	-9.73%	-3.06%
P/E	45.2x	12.7x	-9.43x	5.89x	5.07x	9.19x
PBR	0.5x	0.81x	0.85x	0.67x	0.89x	0.82x
PEG	-	0x	0x	-0x	0.1x	-0.2x
Capitalization / Revenue	0.21x	0.45x	0.51x	0.36x	0.39x	0.51x
EV / Revenue	0.69x	0.85x	1.1x	1.01x	0.66x	0.9x
EV / EBITDA	11x	8.87x	-92.4x	7.16x	4.57x	7.99x
EV / EBIT	16.9x	11.9x	-27.5x	8.53x	5.18x	10.1x
EV / FCF	-9.47x	4.48x	-12.4x	-5.81x	2.95x	18.2x
FCF Yield	-10.6%	22.3%	-8.06%	-17.2%	33.9%	5.48%
Dividend per Share ²	0.02	0.12	-	0.21	0.37	0.2
Rate of return	1.14%	4%	-	8.47%	10.1%	5.85%
EPS ²	0.0387	0.2358	-0.299	0.4207	0.7252	0.3722
Distribution rate	51.7%	50.9%	-	49.9%	51%	53.7%
Net sales ¹	2,566	2,044	1,711	2,099	2,876	2,062
EBITDA ¹	161.4	195.2	-20.44	295.2	417.7	231.7
EBIT ¹	104.6	146.1	-68.57	247.8	368.8	183.6
Net income ¹	11.92	72.63	-92.09	129.6	223.4	114.6
Net Debt ¹	1,232	807.8	1,020	1,351	775.6	797.3
Reference price ²	1.75	3.00	2.82	2.48	3.68	3.42
Nbr of stocks (in thousands)	308,008	308,008	308,008	308,008	308,008	308,008
Announcement Date	3/1/21	2/28/22	2/28/23	2/28/24	2/26/25	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.($)
TIRATHAI	-	-	-	-	104M
ABB LTD	24.68x	4.43x	20.62x	1.24%	173B
BLOOM ENERGY CORPORATION	134.84x	19.76x	90.85x	-.--%	81.58B
DOOSAN ENERBILITY CO., LTD.	136.19x	3.01x	32.15x	-.--%	38.5B
SCHINDLER HOLDING AG	25.41x	2.12x	13.11x	2.7%	32.9B
KONE OYJ	24.98x	2.17x	14.18x	3.65%	30.12B
OTIS WORLDWIDE CORPORATION	16.06x	2.06x	12.25x	2.67%	24.48B
LS ELECTRIC CO., LTD.	57.1x	4.82x	36.12x	0.54%	22.52B
HYOSUNG HEAVY INDUSTRIES CORPORATION	33.14x	3.65x	21.61x	0.37%	19.06B
BHARAT HEAVY ELECTRICALS LIMITED	43.56x	3.2x	30.12x	0.51%	15.07B
Average	55.11x	5.03x	30.11x	1.3%	43.71B
Weighted average by Cap.	57.35x	6.65x	34.44x	1.16%