Valuation TQM Corporation

Stocks

End-of-day quote Thailand S.E. 2026-09-24			5-day change	1st Jan Change
15.40 ^THB	0.00%		0.00%	+33.91%

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	8,951	-	-
Change	-	-19.59%	-26.28%	-11.3%	-55.37%	31.09%	-	-
Enterprise Value (EV) ¹	28,296	22,691	16,395	14,824	6,605	9,737	9,647	10,097
Change	-	-19.81%	-27.75%	-9.58%	-55.45%	47.43%	-0.92%	4.66%
P/E	32.8x	28.9x	21.1x	18.9x	9.35x	11.8x	11.1x	10.3x
PBR	5.44x	9.1x	6.35x	5.31x	2.37x	3.07x	2.96x	2.75x
PEG	-	-3.29x	28.49x	-25.7x	-1.05x	1.94x	1.7x	1.3x
Capitalization / Revenue	8.89x	6.52x	4.68x	3.92x	1.77x	2.24x	2.18x	2.05x
EV / Revenue	8.64x	6.32x	4.45x	3.8x	1.71x	2.44x	2.35x	2.31x
EV / EBITDA	25.3x	18.8x	13x	11.7x	5.82x	8.2x	7.89x	7.73x
EV / EBIT	29.8x	23.3x	15.9x	14.2x	7.21x	10x	9.36x	9.07x
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%	-	7.92%	7.69%	7.14%
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	15.40	15.40	15.40
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.($)
TQM CORPORATION	11.8x	2.44x	8.21x	7.92%	268M
AON PLC	19.4x	4.04x	11.83x	1.13%	59.73B
ARTHUR J. GALLAGHER & CO.	27.03x	4.23x	13.02x	1.21%	58.87B
TALANX AG	10.79x	0.67x	-	3.7%	35.22B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	17.74x	3.06x	10.99x	1.27%	27.77B
BROWN & BROWN, INC.	17.77x	3.91x	11.08x	1.1%	20.65B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A.	12.87x	-	-	7.05%	11.72B
RYAN SPECIALTY HOLDINGS, INC.	39.62x	2.35x	7.58x	1.42%	4.42B
STEADFAST GROUP LIMITED	18.48x	3.25x	9.89x	3.88%	4.48B
NEPTUNE INSURANCE HOLDINGS INC.	72.38x	18.2x	30.09x	-.--%	3.81B
Average	24.79x	4.68x	12.84x	2.87%	22.69B
Weighted average by Cap.	20.61x	3.60x	12.23x	1.92%