Valuation Veranda Resort

Stocks

End-of-day quote Thailand S.E. 2026-10-06			5-day change	1st Jan Change
4.360 ^THB	+0.46%		+0.46%	-0.91%

08-12	Veranda Resort Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Veranda Resort 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	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	-	-	-	-	41.48M
MARRIOTT INTERNATIONAL, INC.	32.36x	4.02x	18.6x	0.79%	94.21B
ROYAL CARIBBEAN CRUISES LTD.	16.35x	5.05x	12.85x	1.91%	77.23B
HILTON WORLDWIDE HOLDINGS INC.	38.51x	6.56x	21.01x	0.19%	72.61B
CARNIVAL CORPORATION LTD.	12.13x	2.14x	8.3x	2.25%	35.74B
INTERCONTINENTAL HOTELS GROUP PLC	27.56x	10.49x	18.78x	1.3%	23.79B
HYATT HOTELS CORPORATION	48.82x	2.59x	15.76x	0.38%	14.99B
H WORLD GROUP LIMITED	16.22x	2.94x	8.35x	4.91%	13.26B
ACCOR	20.08x	2.34x	10.66x	3.24%	11.75B
THE INDIAN HOTELS COMPANY LIMITED	45.93x	9.11x	26.7x	0.46%	10.85B
Average	28.66x	5.03x	15.67x	1.71%	35.45B
Weighted average by Cap.	27.87x	5.01x	16.30x	1.3%