|
End-of-day quote
Thailand S.E.
2026-10-30
|
5-day change | 1st Jan Change | ||
| 6.800 THB | -0.73% |
|
+2.26% | +61.90% |
| 09-09 | WHA Utilities and Power Loses Appeal in Vietnam Water-Plant Share Buyback Dispute | MT |
| 08-24 | Maybank Research Downgrades WHA Utilities and Power to Hold from Buy; Price Target is THB7.50 | MT |
Company Valuation: WHA Utilities and Power
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,606 | 15,682 | 15,070 | 18,436 | 16,065 | 26,010 | - | - |
| Change | - | 0.49% | -3.9% | 22.34% | -12.86% | 61.9% | - | - |
| Enterprise Value (EV) 1 | 15,606 | 15,682 | 15,070 | 18,436 | 31,733 | 41,963 | 43,304 | 45,043 |
| Change | - | 0.49% | -3.9% | 22.34% | 72.12% | 32.24% | 3.19% | 4.02% |
| P/E | 21.5x | 34.2x | 9.16x | 16.6x | 15.6x | 18.1x | 15.3x | 13.2x |
| PBR | 1.26x | 1.24x | 1.11x | 1.36x | 1.19x | 1.86x | 1.76x | 1.63x |
| PEG | - | -0.9x | 0x | -0.5x | -2.26x | 0.5x | 0.8x | 0.8x |
| Capitalization / Revenue | 7.16x | 6.42x | 5.42x | 6.3x | 5.03x | 6.91x | 6.07x | 5.17x |
| EV / Revenue | 7.16x | 6.42x | 5.42x | 6.3x | 9.93x | 11.2x | 10.1x | 8.96x |
| EV / EBITDA | 20.2x | 17.5x | 13x | 15.2x | 21.5x | 18.1x | 16.4x | 15.8x |
| EV / EBIT | 34.6x | 29.7x | 20.7x | 26x | 35.2x | 37.7x | 32.2x | 29x |
| EV / FCF | 17.5x | -24.2x | 122x | -294x | 78.7x | -150x | 19.6x | 20.3x |
| FCF Yield | 5.71% | -4.14% | 0.82% | -0.34% | 1.27% | -0.67% | 5.09% | 4.93% |
| Dividend per Share 2 | 0.25 | 0.16 | 0.1 | 0.2525 | - | 0.26 | 0.2475 | 0.2583 |
| Rate of return | 6.13% | 3.9% | 2.54% | 5.24% | - | 3.82% | 3.64% | 3.8% |
| EPS 2 | 0.19 | 0.12 | 0.43 | 0.29 | 0.27 | 0.3762 | 0.445 | 0.5167 |
| Distribution rate | 132% | 133% | 23.3% | 87.1% | - | 69.1% | 55.6% | 50% |
| Net sales 1 | 2,181 | 2,443 | 2,782 | 2,926 | 3,194 | 3,762 | 4,283 | 5,030 |
| EBITDA 1 | 774.2 | 896.2 | 1,163 | 1,217 | 1,476 | 2,324 | 2,647 | 2,844 |
| EBIT 1 | 451.4 | 528.8 | 727.3 | 709.1 | 900.8 | 1,113 | 1,346 | 1,552 |
| Net income 1 | 735.5 | 454.1 | 1,631 | 1,119 | 1,016 | 1,441 | 1,699 | 1,974 |
| Net Debt 1 | - | - | - | - | 15,668 | 15,953 | 17,294 | 19,033 |
| Reference price 2 | 4.080 | 4.100 | 3.940 | 4.820 | 4.200 | 6.800 | 6.800 | 6.800 |
| Nbr of stocks (in thousands) | 3,825,000 | 3,825,000 | 3,825,000 | 3,825,000 | 3,825,000 | 3,825,000 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/23/24 | 2/21/25 | 2/25/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.07x | 11.15x | 18.06x | 3.82% | 770M | |
| 23.81x | 8.13x | 14.58x | 2.47% | 28.74B | |
| 13.74x | 5.13x | 8.67x | 3.6% | 15.95B | |
| 15.95x | 7.85x | 13.12x | 3.61% | 15.27B | |
| 19.99x | 6.88x | 13.83x | 3.94% | 13.38B | |
| 19.57x | 8.66x | 15.18x | 3.24% | 12.35B | |
| 10.65x | 2.94x | 5.58x | 6.1% | 6.71B | |
| 14.41x | 5.13x | 10.72x | 5.8% | 4.15B | |
| 23.29x | - | - | 2.43% | 3.42B | |
| 14.43x | 3.23x | 8.29x | 3.87% | 3.36B | |
| Average | 17.39x | 6.57x | 12.00x | 3.89% | 10.41B | |
| Weighted average by Cap. | 18.53x | 6.90x | 12.45x | 3.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WHAUP Stock
- Valuation WHA Utilities and Power
Select your edition
All financial news and data tailored to specific country editions
