Valuation WHA Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-17			5-day change	1st Jan Change
4.960 ^THB	+2.06%		+0.40%	+51.22%

08-11	Phillip Securities Upgrades WHA Corporation to Accumulate from Hold; Price Target is THB5.40	MT
08-10	WHA Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,613	60,983	79,218	82,208	49,026	74,136	-	-
Change	-	15.91%	29.9%	3.77%	-40.36%	51.22%	-	-
Enterprise Value (EV) ¹	87,823	82,513	106,619	112,505	94,867	122,044	122,534	123,314
Change	-	-6.05%	29.22%	5.52%	-15.68%	28.65%	0.4%	0.64%
P/E	20.3x	15.1x	17.9x	18.9x	9.55x	14.9x	13x	13.8x
PBR	1.72x	1.9x	2.37x	2.36x	1.33x	1.91x	1.8x	1.73x
PEG	-	0.3x	1.91x	-12.72x	0.5x	-4.6x	0.9x	-2.35x
Capitalization / Revenue	5.05x	4.44x	5.33x	7.25x	3.21x	4.65x	4.02x	3.85x
EV / Revenue	8.43x	6.01x	7.17x	9.93x	6.21x	7.65x	6.64x	6.41x
EV / EBITDA	23.3x	17.3x	19.3x	22.2x	15.9x	18.6x	15.8x	15.8x
EV / EBIT	27.9x	19.9x	22.2x	27.1x	19.2x	21.6x	18.3x	18.3x
EV / FCF	46.3x	28.7x	29.9x	142x	-124x	21.3x	18.2x	21x
FCF Yield	2.16%	3.49%	3.35%	0.71%	-0.81%	4.69%	5.5%	4.77%
Dividend per Share ²	0.02	-	0.1839	0.1906	-	0.2068	0.2226	0.2214
Rate of return	0.57%	-	3.47%	3.47%	-	4.17%	4.49%	4.46%
EPS ²	0.1733	0.2707	0.2961	0.2917	0.3436	0.3325	0.3817	0.3593
Distribution rate	11.5%	-	62.1%	65.3%	-	62.2%	58.3%	61.6%
Net sales ¹	10,417	13,729	14,875	11,335	15,265	15,956	18,449	19,241
EBITDA ¹	3,770	4,765	5,513	5,065	5,964	6,562	7,779	7,807
EBIT ¹	3,150	4,155	4,803	4,150	4,935	5,652	6,700	6,728
Net income ¹	2,590	4,046	4,426	4,359	5,135	5,184	5,640	5,324
Net Debt ¹	35,211	21,530	27,401	30,297	45,842	47,908	48,398	49,178
Reference price ²	3.520	4.080	5.300	5.500	3.280	4.960	4.960	4.960
Nbr of stocks (in thousands)	14,946,835	14,946,835	14,946,835	14,946,835	14,946,835	14,946,835	-	-
Announcement Date	2/24/22	2/23/23	2/23/24	2/21/25	2/26/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CTP N.V.	5.98x	17.02x	21.24x	5.03%	8.24B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.02x	12.16x	15.2x	2.41%	3.04B
WHA CORPORATION	14.62x	7.6x	18.96x	4.27%	2.19B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.22x	-	-	-	1.7B
AMATA CORPORATION	8.94x	3.34x	9.28x	4.08%	1.08B
SWEDISH LOGISTIC PROPERTY AB	14.56x	16.18x	18.79x	1.1%	1.08B
PROPERTY FOR INDUSTRY LIMITED	12.99x	16.44x	18.42x	3.97%	708M
MLP GROUP S.A.	11.18x	13.17x	10.11x	-.--%	703M
Average	11.31x	12.27x	16.00x	2.98%	2.34B
Weighted average by Cap.	9.41x	13.84x	18.37x	3.91%