Valuation TQM Corporation

Stocks

End-of-day quote Thailand S.E. 2026-09-01			5-day change	1st Jan Change
15.60 ^THB	-3.11%		-8.77%	+35.65%

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	9,076	-	-
Change	-	-19.59%	-26.28%	-11.3%	-55.37%	32.91%	-	-
Enterprise Value (EV) ¹	28,296	22,691	16,395	14,824	6,605	9,862	9,772	10,222
Change	-	-19.81%	-27.75%	-9.58%	-55.45%	49.31%	-0.91%	4.61%
P/E	32.8x	28.9x	21.1x	18.9x	9.35x	12x	11.2x	10.4x
PBR	5.44x	9.1x	6.35x	5.31x	2.37x	3.11x	3x	2.79x
PEG	-	-3.29x	28.49x	-25.7x	-1.05x	1.97x	1.72x	1.31x
Capitalization / Revenue	8.89x	6.52x	4.68x	3.92x	1.77x	2.27x	2.21x	2.08x
EV / Revenue	8.64x	6.32x	4.45x	3.8x	1.71x	2.47x	2.38x	2.34x
EV / EBITDA	25.3x	18.8x	13x	11.7x	5.82x	8.31x	8x	7.82x
EV / EBIT	29.8x	23.3x	15.9x	14.2x	7.21x	10.1x	9.48x	9.18x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.225	1.2	1	0.95	-	1.22	1.185	1.1
Rate of return	2.53%	3.08%	3.48%	3.73%	-	7.82%	7.6%	7.05%
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%	-	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	15.60	15.60	15.60
Nbr of stocks (in thousands)	600,000	600,000	600,000	600,000	593,768	581,777	-	-
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.($)
TQM CORPORATION	12.34x	2.54x	8.55x	7.58%	282M
AON PLC	21.45x	4.51x	13.45x	0.99%	68.2B
ARTHUR J. GALLAGHER & CO.	30.38x	4.72x	14.56x	1.06%	67.2B
TALANX AG	11.27x	0.7x	-	3.54%	37.52B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	20.09x	3.41x	12.24x	1.12%	31.44B
BROWN & BROWN, INC.	20.79x	4.41x	12.5x	0.94%	24.15B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A.	12.42x	-	-	7.32%	11.21B
RYAN SPECIALTY HOLDINGS, INC.	46.2x	2.57x	8.3x	1.21%	5.15B
STEADFAST GROUP LIMITED	18.84x	3.3x	10.05x	3.81%	4.64B
NEPTUNE INSURANCE HOLDINGS INC.	86.85x	21.95x	36.29x	-.--%	4.57B
Average	28.06x	5.35x	14.49x	2.76%	25.44B
Weighted average by Cap.	23.30x	4.09x	13.81x	1.72%