Valuation Sabina Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
16.10 ^THB	0.00%		+1.26%	-1.83%

08-12	Sabina Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-29	Sabina Public Company Limited Resignation of Somchai Vanavit Resigned as Independent Director, Audit Committee Member, and Chairman of Nomination and Remuneration Committee, Effective May 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,880	8,097	8,948	7,054	5,699	5,595	-	-
Change	-	17.68%	10.52%	-21.17%	-19.21%	-1.83%	-	-
Enterprise Value (EV) ¹	7,215	8,351	9,295	7,256	5,597	5,349	5,465	5,595
Change	-	15.74%	11.31%	-21.94%	-22.86%	-4.44%	2.17%	2.38%
P/E	23.3x	19.4x	19.4x	15.1x	13.9x	13.3x	12.5x	11.8x
PBR	3.74x	4.34x	4.79x	3.84x	3.11x	3.04x	3.02x	-
PEG	-	0.5x	1.8x	20.08x	-1.2x	4.48x	2.03x	1.9x
Capitalization / Revenue	2.61x	2.56x	2.61x	1.98x	1.71x	1.65x	1.59x	1.57x
EV / Revenue	2.74x	2.64x	2.71x	2.03x	1.68x	1.57x	1.56x	1.57x
EV / EBITDA	17.5x	14.9x	13.9x	10.8x	9.72x	9.04x	8.76x	8.4x
EV / EBIT	19.3x	16.1x	15.9x	12.3x	11.2x	9.98x	9.86x	-
EV / FCF	14.5x	12.9x	25.9x	12.5x	6.78x	19.4x	14x	-
FCF Yield	6.88%	7.76%	3.87%	7.99%	14.7%	5.16%	7.12%	-
Dividend per Share ²	0.85	1.2	1.33	1.34	1.18	1.215	1.29	1.36
Rate of return	4.29%	5.15%	5.17%	6.6%	7.2%	7.55%	8.01%	8.45%
EPS ²	0.85	1.2	1.33	1.34	1.18	1.215	1.29	1.37
Distribution rate	100%	100%	100%	100%	100%	100%	100%	99.3%
Net sales ¹	2,631	3,168	3,431	3,566	3,326	3,396	3,512	3,555
EBITDA ¹	413.5	559.3	667.4	669.4	576	591.7	624	666
EBIT ¹	373	520.1	586.4	591.7	499.4	536	554.5	-
Net income ¹	294.2	417.2	462.5	464.4	410.8	423.3	444.7	475
Net Debt ¹	335	254.1	346.9	201.8	-101.7	-246	-130	-
Reference price ²	19.80	23.30	25.75	20.30	16.40	16.10	16.10	16.10
Nbr of stocks (in thousands)	347,500	347,500	347,500	347,500	347,500	347,500	-	-
Announcement Date	21/02/22	20/02/23	22/02/24	25/02/25	19/02/26	-	-	-

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.($)
VAN DE VELDE NV	14.01x	-	-	8.08%	431M
REGINA MIRACLE INTERNATIONAL (HOLDINGS) LIMITED	9.11x	-	-	4.71%	398M
SABINA	13.25x	1.57x	9.04x	7.55%	171M
Average	12.12x	1.57x	9.04x	6.78%	333.59M
Weighted average by Cap.	11.93x	1.57x	9.04x	6.65%