Valuation Namyong Terminal

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
3.900 ^THB	0.00%		+0.52%	+28.29%

08-06	Namyong Terminal Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Namyong Terminal posts Qtrly consol net profit of 113.5 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,067	5,729	4,315	5,530	3,646	3,770
Change	-	40.85%	-24.68%	28.16%	-34.08%	3.4%
Enterprise Value (EV) ¹	4,816	7,063	5,627	6,527	5,021	5,598
Change	-	46.65%	-20.33%	15.99%	-23.07%	11.49%
P/E	17.8x	23.6x	17.2x	11x	7.32x	6.1x
PBR	1.25x	1.76x	1.31x	1.57x	1.02x	1.03x
PEG	-	3.83x	4.92x	0.1x	-13.5x	0.3x
Capitalization / Revenue	3.39x	4.28x	2.96x	3.14x	2.13x	1.81x
EV / Revenue	4.02x	5.28x	3.86x	3.7x	2.94x	2.68x
EV / EBITDA	7.63x	12.3x	9.72x	8.15x	6.14x	4.88x
EV / EBIT	11.5x	19.1x	14.2x	11.2x	8.59x	6.5x
EV / FCF	16.1x	13.7x	9.73x	8.1x	6.06x	7.13x
FCF Yield	6.2%	7.32%	10.3%	12.3%	16.5%	14%
Dividend per Share ²	0.2	0.16	0.22	0.36	0.42	0.5
Rate of return	6.1%	3.46%	6.32%	8.07%	14.3%	16.4%
EPS ²	0.1843	0.1957	0.2025	0.404	0.4018	0.4982
Distribution rate	109%	81.8%	109%	89.1%	105%	100%
Net sales ¹	1,199	1,338	1,456	1,762	1,708	2,085
EBITDA ¹	630.9	573.9	578.6	801.2	818.3	1,146
EBIT ¹	419	370.7	397	581.3	584.3	860.7
Net income ¹	228.6	242.6	251.1	500.9	498.2	617.8
Net Debt ¹	748.8	1,334	1,311	996.2	1,375	1,828
Reference price ²	3.280	4.620	3.480	4.460	2.940	3.040
Nbr of stocks (in thousands)	1,240,000	1,240,000	1,240,000	1,240,000	1,240,000	1,240,000
Announcement Date	19/02/21	21/02/22	23/02/23	22/02/24	20/02/25	20/02/26

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.($)
NAMYONG TERMINAL	-	-	-	-	143M
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	26.9x	9.97x	17.12x	0.52%	42.57B
INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.	21.86x	7.93x	12.4x	2.39%	27.11B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.4x	3.2x	7.54x	3.86%	18.9B
QINGDAO PORT INTERNATIONAL CO., LTD.	7.67x	-	-	5.55%	8.7B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	9.23x	6.27x	10.87x	5.19%	8.81B
MISC	12.58x	3.13x	8.1x	4.69%	9.02B
JSW INFRASTRUCTURE LIMITED	44.13x	12.03x	26.35x	0.31%	7.86B
Average	18.68x	7.09x	13.73x	3.21%	15.39B
Weighted average by Cap.	20.37x	7.68x	13.85x	2.43%