Valuation Walmart Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-11			5-day change	1st Jan Change
3.740 ^THB	+1.08%		+1.08%	-

02:00am	Maersk raises outlook again as strong demand, freight rates lift profit	RE
08-12	LIVESTOCK-CME cattle futures fall on technical selling, pressure from grain markets	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	387,816	387,989	444,892	788,557	949,566	923,217	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-2.77%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	973,401	973,674	974,115
Change	-	1.95%	13.66%	71.26%	20%	-1.71%	0.03%	0.05%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	40.1x	35.9x	32.3x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.58x	7.77x	7.29x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.61x	3.1x	3x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.23x	1.17x	1.12x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.29x	1.24x	1.18x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	19.8x	18.1x	16.6x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	28.9x	25.9x	23.5x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	80.9x	57.9x	51.8x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.24%	1.73%	1.93%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.9966	1.048	1.102
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.86%	0.9%	0.95%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.896	3.236	3.589
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.4%	32.4%	30.7%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,337	787,000	825,904
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,074	53,765	58,691
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,693	37,523	41,464
Net income ¹	13,673	11,680	15,511	19,436	21,893	23,101	25,791	28,507
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	50,184	50,457	50,899
Reference price ²	46.60	47.96	55.08	98.16	119.14	116.01	116.01	116.01
Nbr of stocks (in thousands)	8,321,635	8,090,400	8,076,701	8,033,386	7,970,167	7,958,079	-	-
Announcement Date	2/17/22	2/21/23	2/20/24	2/20/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WALMART INC.	40.06x	1.29x	19.84x	0.86%	923B
LOBLAW COMPANIES LIMITED	23.88x	1.15x	9.99x	0.99%	51.26B
SYSCO CORPORATION	21.18x	0.62x	11.77x	2.55%	40.53B
TESCO PLC	14.87x	0.52x	7.59x	3.47%	38.08B
KROGER CO. (THE)	11.1x	0.32x	5.95x	2.63%	34.35B
WOOLWORTHS GROUP LIMITED	45.72x	0.89x	10.48x	2.39%	34.1B
AHOLD DELHAIZE N.V.	11.88x	0.46x	5.82x	3.96%	32.14B
GEORGE WESTON LIMITED	20.52x	0.74x	6.14x	1.26%	26.8B
AEON CO., LTD.	51.65x	0.62x	10.42x	1.05%	24.22B
Average	26.76x	0.74x	9.78x	2.13%	133.85B
Weighted average by Cap.	36.32x	1.15x	17.23x	1.19%