Valuation Saha Pathanapibul

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
56.25 ^THB	-0.44%		0.00%	-2.17%

09-16	E-Commerce Digital AI Thai Holding Plc. announced that it expects to receive THB 154.5 million in funding from Saha Pathanapibul Public Company Limited	CI
08-14	Saha Pathanapibul 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	2020	2021	2022	2023	2024	2025
Market Cap ¹	21,167	20,912	21,385	20,356	19,335	18,975
Change	-	-1.21%	2.26%	-4.81%	-5.02%	-1.86%
Enterprise Value (EV) ¹	8,640	8,117	8,716	15,571	14,954	13,696
Change	-	-6.06%	7.39%	78.64%	-3.96%	-8.41%
P/E	12.5x	12x	13.2x	9.07x	7.12x	7.15x
PBR	0.9x	0.88x	0.88x	0.77x	0.71x	0.67x
PEG	-	4.37x	-2.05x	0.2x	0.3x	-2.8x
Capitalization / Revenue	0.65x	0.62x	0.61x	0.54x	0.47x	0.46x
EV / Revenue	0.27x	0.24x	0.25x	0.41x	0.36x	0.33x
EV / EBITDA	4.32x	3.92x	4.65x	6.41x	5.35x	4.78x
EV / EBIT	4.71x	4.28x	5.07x	6.91x	5.73x	5.18x
EV / FCF	5.92x	8.46x	11.5x	9.24x	32.9x	66.1x
FCF Yield	16.9%	11.8%	8.73%	10.8%	3.04%	1.51%
Dividend per Share ²	1.6	1.6	1.5	2	2.4	2.4
Rate of return	2.48%	2.51%	2.29%	3.23%	4.09%	4.17%
EPS ²	5.175	5.318	4.976	6.834	8.253	8.042
Distribution rate	30.9%	30.1%	30.1%	29.3%	29.1%	29.8%
Net sales ¹	32,461	33,762	35,260	37,898	41,057	41,374
EBITDA ¹	2,001	2,071	1,875	2,428	2,795	2,867
EBIT ¹	1,833	1,898	1,718	2,252	2,609	2,644
Net income ¹	1,705	1,745	1,627	2,235	2,710	2,653
Net Debt ¹	-12,527	-12,795	-12,669	-4,785	-4,381	-5,279
Reference price ²	64.50	63.75	65.50	62.00	58.75	57.50
Nbr of stocks (in thousands)	328,173	328,025	326,489	328,316	329,100	330,000
Announcement Date	01/03/21	28/02/22	28/02/23	29/02/24	28/03/25	24/02/26

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.($)
SAHA PATHANAPIBUL	-	-	-	-	561M
WALMART INC.	37.08x	1.19x	18.3x	0.93%	847B
LOBLAW COMPANIES LIMITED	24.24x	1.16x	10.11x	0.98%	51.65B
TESCO PLC	15.79x	0.54x	7.95x	3.26%	40.05B
SYSCO CORPORATION	15.84x	0.63x	11.72x	2.8%	38.92B
KROGER CO. (THE)	12.07x	0.34x	6.32x	2.45%	36.21B
WOOLWORTHS GROUP LIMITED	26.23x	0.82x	9.48x	2.81%	33.3B
AHOLD DELHAIZE N.V.	11.93x	0.46x	5.8x	3.95%	32.09B
GEORGE WESTON LIMITED	20.87x	0.77x	6.43x	1.24%	27.11B
AEON CO., LTD.	51.79x	0.56x	9.38x	1.09%	23.95B
Average	23.98x	0.72x	9.50x	2.17%	113.11B
Weighted average by Cap.	33.10x	1.07x	15.86x	1.28%