Valuation Veranda Resort

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-16			5-day change	1st Jan Change
4.520 ^THB	0.00%		+1.80%	+2.73%

05-14	Veranda Resort Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-27	Veranda Resort Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,918	1,982	2,398	1,592	1,579	1,407
Change	-	3.33%	20.97%	-33.6%	-0.8%	-10.93%
Enterprise Value (EV) ¹	4,351	4,270	4,541	3,950	4,384	4,313
Change	-	-1.85%	6.35%	-13.02%	10.98%	-1.61%
P/E	103x	-18.5x	2,156x	-11.3x	30.9x	14x
PBR	0.93x	1.03x	1.24x	0.89x	0.86x	0.74x
PEG	-	0x	-21x	0x	-0x	0.1x
Capitalization / Revenue	0.96x	1.52x	1.76x	1.14x	1.03x	0.89x
EV / Revenue	2.17x	3.27x	3.32x	2.82x	2.85x	2.73x
EV / EBITDA	13.3x	30x	17.2x	15.3x	13.1x	9.48x
EV / EBIT	41.2x	-66.5x	63.5x	62.5x	29.5x	19.1x
EV / FCF	-23.9x	16.3x	23.3x	-46.9x	-9.72x	-37x
FCF Yield	-4.18%	6.13%	4.28%	-2.13%	-10.3%	-2.7%
Dividend per Share ²	0.2	-	-	-	0.125	0.185
Rate of return	3.33%	-	-	-	2.53%	4.2%
EPS ²	0.0584	-0.3355	0.003479	-0.4403	0.1601	0.3153
Distribution rate	342%	-	-	-	78.1%	58.7%
Net sales ¹	2,002	1,307	1,366	1,402	1,537	1,577
EBITDA ¹	327.2	142.3	264.5	257.5	334.4	455.2
EBIT ¹	105.6	-64.26	71.57	63.25	148.8	226
Net income ¹	18.67	-107.2	1.112	-140.8	51.19	100.8
Net Debt ¹	2,433	2,288	2,144	2,358	2,804	2,906
Reference price ²	6.000	6.200	7.500	4.980	4.940	4.400
Nbr of stocks (in thousands)	319,682	319,682	319,682	319,682	319,682	319,682
Announcement Date	2/25/21	2/25/22	2/24/23	2/23/24	2/27/25	2/27/26

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.($)
VERANDA RESORT	-	-	-	-	43.06M
H WORLD GROUP LIMITED	16.79x	3.02x	8.64x	4.71%	13.12B
WYNDHAM HOTELS & RESORTS, INC.	17.67x	5.67x	11.41x	2.17%	5.92B
WHITBREAD PLC	13.07x	3.13x	8.73x	3.98%	5.28B
CHOICE HOTELS INTERNATIONAL, INC.	18.45x	4.19x	10.68x	1.06%	4.92B
ATOUR LIFESTYLE HOLDINGS LIMITED	15x	2.1x	8.7x	3.28%	4.46B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	16.53x	1.6x	7.59x	3.35%	2.63B
RESORTTRUST, INC.	16.87x	1.24x	7.64x	2.1%	2.27B
Average	16.34x	2.99x	9.05x	2.95%	4.83B
Weighted average by Cap.	16.41x	3.28x	9.21x	3.34%