Valuation TQM Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-30			5-day change	1st Jan Change
14.10 ^THB	-1.40%		-1.40%	+22.61%

08-31	Tranche Update on TQM Alpha Public Company Limited's Equity Buyback Plan announced on February 27, 2026.	CI
08-30	TQM Alpha Public Company Limited's Equity Buyback announced on February 27, 2026, has closed with 12,525,900 shares, representing 2.11% for THB 177.67 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,100	23,400	17,250	15,300	6,828	8,196	-	-
Change	-	-19.59%	-26.28%	-11.3%	-55.37%	20.02%	-	-
Enterprise Value (EV) ¹	28,296	22,691	16,395	14,824	6,605	8,982	8,892	9,342
Change	-	-19.81%	-27.75%	-9.58%	-55.45%	35.99%	-1%	5.06%
P/E	32.8x	28.9x	21.1x	18.9x	9.35x	10.8x	10.1x	9.4x
PBR	5.44x	9.1x	6.35x	5.31x	2.37x	2.81x	2.71x	2.52x
PEG	-	-3.29x	28.49x	-25.7x	-1.05x	1.77x	1.55x	1.19x
Capitalization / Revenue	8.89x	6.52x	4.68x	3.92x	1.77x	2.05x	1.99x	1.88x
EV / Revenue	8.64x	6.32x	4.45x	3.8x	1.71x	2.25x	2.16x	2.14x
EV / EBITDA	25.3x	18.8x	13x	11.7x	5.82x	7.57x	7.28x	7.15x
EV / EBIT	29.8x	23.3x	15.9x	14.2x	7.21x	9.24x	8.62x	8.39x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.225	1.2	1	0.95	1.1	1.22	1.185	1.1
Rate of return	2.53%	3.08%	3.48%	3.73%	9.57%	8.65%	8.4%	7.8%
EPS ²	1.48	1.35	1.36	1.35	1.23	1.305	1.39	1.5
Distribution rate	82.8%	88.9%	73.5%	70.4%	89.4%	93.5%	85.3%	73.3%
Net sales ¹	3,274	3,590	3,685	3,906	3,857	3,994	4,112	4,366
EBITDA ¹	1,119	1,205	1,263	1,265	1,134	1,187	1,222	1,307
EBIT ¹	948	974.9	1,033	1,041	916.5	972	1,031	1,113
Net income ¹	890.4	809.3	816.3	810.9	736.8	772	795.5	874
Net Debt ¹	-803.7	-708.8	-855	-476.3	-223.7	786	696	1,146
Reference price ²	48.50	39.00	28.75	25.50	11.50	14.10	14.10	14.10
Nbr of stocks (in thousands)	600,000	600,000	600,000	600,000	593,768	581,242	-	-
Announcement Date	2/25/22	2/28/23	2/28/24	2/27/25	2/27/26	-	-	-

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.($)
ALLIANZ SE	14.32x	-	-	4.23%	183B
CHUBB LIMITED	12.98x	3.21x	11.3x	1.1%	139B
ZURICH INSURANCE GROUP LTD	15.91x	1.89x	-	5.13%	115B
AXA	10.32x	0.92x	-	5.89%	96.24B
MARSH & MCLENNAN COMPANIES	23.31x	3.94x	13.95x	1.87%	95.4B
ARTHUR J. GALLAGHER & CO.	34.59x	4.98x	15.36x	1.01%	70.79B
AON PLC	22.91x	4.96x	14.15x	0.99%	68.24B
TALANX AG	11.54x	0.72x	-	3.45%	36.99B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.96x	1.39x	-	1.85%	35.46B
Average	17.20x	2.75x	13.69x	2.84%	93.36B
Weighted average by Cap.	16.93x	2.88x	13.26x	3.09%