Valuation TTW

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-16			5-day change	1st Jan Change
10.20 ^THB	+0.99%		+3.03%	+12.71%

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	40,698	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	12.71%	-	-
Enterprise Value (EV)	45,486	35,910	37,794	37,216	37,957	40,698	40,698	40,698
Change	-	-21.05%	5.25%	-1.53%	1.99%	7.22%	0%	0%
P/E	14.6x	12.2x	12.5x	13x	11x	12.8x	12.8x	12.8x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.37x	-	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-5.25x	-	-
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	7.54x	7.37x	7.1x
EV / Revenue	0x	0x	0x	0x	0x	7.54x	7.37x	7.1x
EV / EBITDA	0x	0x	0x	0x	0x	9.07x	9.11x	8.45x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	0x	0x	-0x	16.2x	-	-
FCF Yield	-	-	9.74%	8.71%	-0.14%	6.17%	-	-
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%	5.88%	5.88%	5.88%
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	10.20	10.20	10.20
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TTW	12.63x	-	-	5.94%	1.2B
AMERICAN WATER WORKS COMPANY, INC.	21.24x	7.66x	13.28x	2.73%	25.23B
GUANGDONG INVESTMENT LIMITED	10.43x	2.86x	5.39x	6.2%	6.46B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	19.38x	4.08x	9.76x	2.52%	4.88B
BEIJING ENTERPRISES WATER GROUP LIMITED	13.51x	4.21x	13.17x	7.5%	3.02B
H2O AMERICA	22.27x	5.53x	13.61x	2.82%	2.62B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	8.4x	2.25x	5.47x	4.37%	2.22B
MANILA WATER COMPANY, INC.	6.46x	5.81x	8.51x	6.14%	1.67B
WATERBRIDGE INFRASTRUCTURE LLC	383.67x	3.72x	7.27x	0.59%	1.62B
Average	55.33x	4.52x	9.56x	4.31%	5.44B
Weighted average by Cap.	29.94x	5.86x	11.13x	3.66%