Valuation TTW Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
10.00 ^THB	+1.01%		+2.04%	+10.50%

06-04	TTW Public Company Limited Announces Board and Board Committee Appointments, Effective June 4, 2026	CI
05-28	TTW Public Company Limited Announces Resignation of Payao Marittanaporn from Director and Committee Roles, Effective May 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,486	35,910	36,508	36,309	36,110	39,900	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	10.5%	-	-
Enterprise Value (EV)	45,486	35,910	37,794	37,216	37,957	39,900	39,900	39,900
Change	-	-21.05%	5.25%	-1.53%	1.99%	5.12%	0%	0%
P/E	14.6x	12.2x	12.5x	13x	11x	12.5x	12.5x	12.5x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.38x	-	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-5.13x	-	-
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	7.39x	7.22x	6.96x
EV / Revenue	0x	0x	0x	0x	0x	7.39x	7.22x	6.96x
EV / EBITDA	0x	0x	0x	0x	0x	8.9x	8.93x	8.28x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	0x	0x	-0x	15.9x	-	-
FCF Yield	-	-	9.74%	8.71%	-0.14%	6.3%	-	-
Dividend per Share ²	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Rate of return	5.26%	6.67%	6.56%	6.59%	6.63%	6%	6%	6%
EPS ²	0.78	0.74	0.73	0.7	0.82	0.8	0.8	0.8
Distribution rate	76.9%	81.1%	82.2%	85.7%	73.2%	75%	75%	75%
Net sales ¹	5,806	5,691	5,644	5,098	5,238	5,396	5,524	5,731
EBITDA ¹	4,700	4,525	4,276	3,800	3,993	4,485	4,469	4,819
EBIT	-	-	3,291	3,157	3,332	-	-	-
Net income ¹	3,104	2,967	2,932	2,791	3,266	3,066	3,172	3,319
Net Debt	-	-	1,285	907.1	1,847	-	-	-
Reference price ²	11.40	9.00	9.15	9.10	9.05	10.00	10.00	10.00
Nbr of stocks (in thousands)	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	-	-
Announcement Date	2/22/22	2/21/23	2/22/24	2/26/25	2/24/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMERICAN WATER WORKS COMPANY, INC.	21.49x	7.72x	13.37x	2.69%	25.52B
GUANGDONG INVESTMENT LIMITED	10.21x	2.81x	5.29x	6.33%	6.32B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	19.45x	4.15x	9.98x	2.13%	5.01B
BEIJING ENTERPRISES WATER GROUP LIMITED	13.16x	4.19x	13.09x	7.7%	2.95B
H2O AMERICA	21.85x	5.47x	13.47x	2.87%	2.57B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	8.53x	2.27x	5.53x	4.31%	2.24B
MANILA WATER COMPANY, INC.	6.47x	5.86x	8.49x	6.12%	1.67B
WATERBRIDGE INFRASTRUCTURE LLC	374.56x	3.67x	7.21x	0.6%	1.58B
Average	59.47x	4.52x	9.55x	4.09%	5.98B
Weighted average by Cap.	29.86x	5.90x	11.20x	3.56%