Valuation Asia Hotel Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
5.550 ^THB	+1.83%		+1.83%	+2.78%

08-06	Asia Hotel Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Asia Hotel 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	1,555	1,808	2,416	2,016	2,080	1,728
Change	-	16.26%	33.63%	-16.56%	3.17%	-16.92%
Enterprise Value (EV) ¹	4,111	4,366	4,848	4,323	4,368	3,940
Change	-	6.21%	11.04%	-10.82%	1.04%	-9.81%
P/E	-12.9x	-8.65x	-21.7x	-37.2x	-954x	-1,531x
PBR	0.3x	0.31x	0.41x	0.34x	0.36x	0.3x
PEG	-	-0.1x	0.5x	0.7x	9.9x	31.7x
Capitalization / Revenue	1.92x	3.01x	2.61x	1.7x	1.63x	1.27x
EV / Revenue	5.07x	7.28x	5.24x	3.64x	3.43x	2.89x
EV / EBITDA	14.5x	25.4x	17.4x	12.3x	11.9x	9.95x
EV / EBIT	8,034x	-55.6x	142x	38.3x	33.7x	28.4x
EV / FCF	29.5x	43.6x	27.1x	25.5x	49.3x	26.1x
FCF Yield	3.39%	2.29%	3.69%	3.93%	2.03%	3.83%
Dividend per Share ²	-	-	-	-	0.26	0.134
Rate of return	-	-	-	-	4%	2.48%
EPS ²	-0.3772	-0.6534	-0.3483	-0.1696	-0.006816	-0.003527
Distribution rate	-	-	-	-	-3,815%	-3,799%
Net sales ¹	810.5	599.8	924.3	1,188	1,275	1,365
EBITDA ¹	283.5	172	277.9	352.1	366.9	396
EBIT ¹	0.5117	-78.49	34.13	112.8	129.5	138.5
Net income ¹	-120.7	-209.1	-111.5	-54.26	-2.181	-1.129
Net Debt ¹	2,556	2,558	2,432	2,307	2,288	2,212
Reference price ²	4.860	5.650	7.550	6.300	6.500	5.400
Nbr of stocks (in thousands)	320,000	320,000	320,000	320,000	320,000	320,000
Announcement Date	23/02/21	28/02/22	27/02/23	13/02/24	28/02/25	23/02/26

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.($)
MARRIOTT INTERNATIONAL, INC.	32.15x	4x	18.5x	0.8%	93.6B
ROYAL CARIBBEAN CRUISES LTD.	15.73x	4.9x	12.47x	1.98%	74.28B
HILTON WORLDWIDE HOLDINGS INC.	38.12x	6.5x	20.83x	0.19%	71.88B
CARNIVAL CORPORATION LTD.	11.76x	2.11x	8.14x	2.32%	34.64B
INTERCONTINENTAL HOTELS GROUP PLC	27.52x	10.48x	18.76x	1.3%	23.76B
HYATT HOTELS CORPORATION	48.75x	2.58x	15.74x	0.38%	14.97B
H WORLD GROUP LIMITED	16.11x	2.83x	8.04x	4.94%	12.83B
ACCOR	19.79x	2.31x	10.54x	3.29%	11.57B
THE INDIAN HOTELS COMPANY LIMITED	44.75x	8.87x	25.99x	0.47%	10.6B
Average	28.30x	4.95x	15.45x	1.74%	38.68B
Weighted average by Cap.	27.63x	4.95x	16.14x	1.32%