Valuation Union Pioneer

Stocks

End-of-day quote Thailand S.E. 2026-10-01			5-day change	1st Jan Change
22.50 ^THB	0.00%		-1.75%	-2.17%

08-11	Union Pioneer Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-08	Union Pioneer Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	525	495	455.6	262.5	238.1	172.5
Change	-	-5.71%	-7.95%	-42.39%	-9.29%	-27.56%
Enterprise Value (EV) ¹	416.9	457.7	377.3	158.5	205.2	124.2
Change	-	9.78%	-17.56%	-57.98%	29.41%	-39.49%
P/E	7.86x	14x	21.1x	40.2x	25.8x	-11.3x
PBR	1.3x	1.33x	1.25x	0.75x	0.67x	0.54x
PEG	-	-0.3x	-0.5x	-0.6x	0.6x	0x
Capitalization / Revenue	0.76x	0.8x	0.69x	0.47x	0.41x	0.33x
EV / Revenue	0.6x	0.74x	0.57x	0.28x	0.36x	0.24x
EV / EBITDA	3.97x	6.82x	7.71x	5.62x	6.66x	-701x
EV / EBIT	5.11x	10.4x	13.6x	19.5x	18.7x	-6.8x
EV / FCF	10.4x	-165x	5.1x	3.9x	-3.02x	2.21x
FCF Yield	9.65%	-0.61%	19.6%	25.6%	-33.1%	45.3%
Dividend per Share ²	8.9	4.71	2.85	0.86	1.2	-
Rate of return	12.7%	7.14%	4.69%	2.46%	3.78%	-
EPS ²	8.906	4.713	2.878	0.87	1.231	-2.038
Distribution rate	99.9%	99.9%	99%	98.9%	97.5%	-
Net sales ¹	693.1	621	660.1	558.7	576	525.5
EBITDA ¹	105	67.07	48.92	28.2	30.79	-0.1771
EBIT ¹	81.55	44.11	27.65	8.115	10.96	-18.25
Net income ¹	66.8	35.35	21.58	6.525	9.233	-15.29
Net Debt ¹	-108.1	-37.3	-78.32	-104	-32.95	-48.34
Reference price ²	70.00	66.00	60.75	35.00	31.75	23.00
Nbr of stocks (in thousands)	7,500	7,500	7,500	7,500	7,500	7,500
Announcement Date	2/25/21	2/25/22	2/27/23	2/27/24	2/21/25	2/23/26

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.($)
UNION PIONEER	-	-	-	-	5.01M
XINFENGMING GROUP CO., LTD.	10.15x	0.56x	5.98x	3.55%	4.12B
K.P.R. MILL LIMITED	34.28x	4.74x	23.06x	0.54%	3.8B
WELSPUN LIVING LIMITED	37.87x	2.15x	17.57x	-	2.35B
COATS GROUP PLC	12.11x	1.67x	7.06x	3.29%	2.06B
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.37x	-	-	5.68%	1.84B
BROS EASTERN.,LTD	11.54x	-	-	7.52%	1.62B
Average	19.39x	2.28x	13.42x	4.11%	2.26B
Weighted average by Cap.	20.51x	2.34x	13.63x	3.43%