Valuation TTW Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-04			5-day change	1st Jan Change
10.50 ^THB	0.00%		0.00%	+16.02%

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	41,895	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	16.02%	-	-
Enterprise Value (EV)	45,486	35,910	37,794	37,216	37,957	41,895	41,895	41,895
Change	-	-21.05%	5.25%	-1.53%	1.99%	10.38%	0%	0%
P/E	14.6x	12.2x	12.5x	13x	11x	13.1x	13.1x	13.1x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.44x	-	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-5.37x	-	-
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	7.76x	7.58x	7.31x
EV / Revenue	0x	0x	0x	0x	0x	7.76x	7.58x	7.31x
EV / EBITDA	0x	0x	0x	0x	0x	9.34x	9.37x	8.69x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	0x	0x	-0x	16.7x	-	-
FCF Yield	-	-	9.74%	8.71%	-0.14%	6%	-	-
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%	5.71%	5.71%	5.71%
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	10.50	10.50	10.50
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.	21.58x	7.74x	13.86x	2.68%	26.09B
GUANGDONG INVESTMENT LIMITED	11.32x	3.08x	5.81x	5.71%	7B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	19.06x	4.09x	9.85x	3.12%	4.79B
BEIJING ENTERPRISES WATER GROUP LIMITED	13.43x	4.13x	13.23x	7.12%	2.93B
H2O AMERICA	21.88x	5.45x	13.53x	2.89%	2.56B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	8.03x	2.22x	5.43x	5.2%	2.12B
MANILA WATER COMPANY, INC.	6.49x	5.82x	8.52x	6.1%	1.7B
WATERBRIDGE INFRASTRUCTURE LLC	375.89x	3.69x	7.19x	0.6%	1.59B
Average	59.71x	4.53x	9.68x	4.18%	6.1B
Weighted average by Cap.	29.82x	5.94x	11.48x	3.6%