Valuation TTW

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-25			5-day change	1st Jan Change
9.500 ^THB	+0.53%		+1.06%	+4.97%

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	37,905	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	4.97%	-	-
Enterprise Value (EV) ¹	45,486	35,910	37,794	37,216	37,957	40,812	40,616	37,905
Change	-	-21.05%	5.25%	-1.53%	1.99%	7.52%	-0.48%	-6.67%
P/E	14.6x	12.2x	12.5x	13x	11x	11.9x	11.9x	11.9x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.26x	-	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-4.88x	-	-
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	7.02x	6.86x	6.61x
EV / Revenue	7.83x	6.31x	6.7x	7.3x	7.25x	7.56x	7.35x	6.61x
EV / EBITDA	9.68x	7.94x	8.84x	9.79x	9.51x	9.1x	9.09x	7.87x
EV / EBIT	-	-	11.5x	11.8x	11.4x	13.2x	13.1x	-
EV / FCF	-	-	10.6x	11.8x	-759x	16.2x	9.95x	-
FCF Yield	-	-	9.41%	8.5%	-0.13%	6.16%	10%	-
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%	6.32%	6.32%	6.32%
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 ¹	-	-	3,291	3,157	3,332	3,087	3,101	-
Net income ¹	3,104	2,967	2,932	2,791	3,266	3,066	3,172	3,319
Net Debt ¹	-	-	1,285	907.1	1,847	2,907	2,711	-
Reference price ²	11.400	9.000	9.150	9.100	9.050	9.500	9.500	9.500
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	11.88x	7.56x	9.1x	6.32%	1.14B
AMERICAN WATER WORKS COMPANY, INC.	21.38x	7.71x	13.4x	2.71%	25.39B
GUANGDONG INVESTMENT LIMITED	10.32x	2.83x	5.34x	6.26%	6.39B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	17.65x	3.81x	9.13x	2.39%	4.38B
BEIJING ENTERPRISES WATER GROUP LIMITED	13.16x	4.19x	13.09x	7.7%	2.95B
H2O AMERICA	21.26x	5.39x	13.28x	2.95%	2.5B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	8.47x	2.26x	5.5x	4.34%	2.19B
MANILA WATER COMPANY, INC.	6.51x	5.88x	8.52x	6.07%	1.7B
WATERBRIDGE INFRASTRUCTURE LLC	337.33x	3.5x	6.86x	0.67%	1.43B
Average	49.77x	4.79x	9.36x	4.38%	5.34B
Weighted average by Cap.	27.10x	5.93x	11.09x	3.69%