|
End-of-day quote
Thailand S.E.
19/08/2026
|
5-day change | 1st Jan Change | ||
| 1.520 THB | -0.65% |
|
+1.33% | +13.43% |
| 08-14 | Sansiri Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 08-05 | Sansiri Sells Minority Stake in Unit to Nomura | MT |
Company Valuation: Sansiri
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,306 | 26,265 | 29,181 | 31,143 | 23,366 | 26,720 | - | - |
| Change | - | 43.47% | 11.1% | 6.72% | -24.97% | 14.35% | - | - |
| Enterprise Value (EV) 1 | 80,830 | 26,265 | 108,765 | 103,511 | 90,144 | 96,709 | 95,633 | 93,486 |
| Change | - | -67.51% | 314.11% | -4.83% | -12.91% | 7.28% | -1.11% | -2.25% |
| P/E | 11x | 6.67x | 5.12x | 6.32x | 5.61x | 6.11x | 5.9x | 5.61x |
| PBR | 0.47x | - | 0.62x | 0.65x | 0.47x | 0.51x | 0.48x | 0.48x |
| PEG | - | 0x | 0.2x | -0.4x | -0.3x | 1.48x | 1.72x | 1.05x |
| Capitalization / Revenue | 0.64x | 0.78x | 0.79x | 0.82x | 0.71x | 0.78x | 0.73x | 0.72x |
| EV / Revenue | 2.82x | 0.78x | 2.94x | 2.74x | 2.74x | 2.83x | 2.62x | 2.53x |
| EV / EBITDA | 23.2x | 5.46x | 18.1x | 21.8x | 22.1x | 21.3x | 19.3x | 19.6x |
| EV / EBIT | 30.4x | 6.64x | 21.3x | 26.3x | 27.5x | 26.3x | 25x | 23.8x |
| EV / FCF | -26.6x | - | -63.5x | 10x | 7.28x | -20.6x | -273x | -24x |
| FCF Yield | -3.76% | - | -1.57% | 9.96% | 13.7% | -4.86% | -0.37% | -4.16% |
| Dividend per Share 2 | 0.06 | - | 0.2 | 0.17 | 0.13 | 0.1311 | 0.1354 | 0.1415 |
| Rate of return | 4.88% | - | 11.3% | 9.44% | 9.7% | 8.62% | 8.91% | 9.31% |
| EPS 2 | 0.112 | 0.264 | 0.346 | 0.285 | 0.239 | 0.2489 | 0.2574 | 0.2712 |
| Distribution rate | 53.6% | - | 57.8% | 59.6% | 54.4% | 52.7% | 52.6% | 52.2% |
| Net sales 1 | 28,642 | 33,712 | 36,965 | 37,786 | 32,853 | 34,227 | 36,571 | 36,972 |
| EBITDA 1 | 3,477 | 4,807 | 6,003 | 4,745 | 4,071 | 4,541 | 4,944 | 4,776 |
| EBIT 1 | 2,660 | 3,957 | 5,098 | 3,928 | 3,273 | 3,682 | 3,833 | 3,927 |
| Net income 1 | 2,017 | 4,280 | 6,060 | 5,253 | 4,513 | 4,451 | 4,605 | 4,692 |
| Net Debt 1 | 62,524 | - | 79,584 | 72,369 | 66,778 | 69,989 | 68,913 | 66,766 |
| Reference price 2 | 1.230 | 1.760 | 1.770 | 1.800 | 1.340 | 1.520 | 1.520 | 1.520 |
| Nbr of stocks (in thousands) | 14,883,054 | 14,923,126 | 16,486,281 | 17,301,521 | 17,437,601 | 17,578,686 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 28/02/24 | 28/02/25 | 28/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.11x | 2.83x | 21.3x | 8.62% | 812M | |
| 53.26x | - | - | - | 57.28B | |
| 8.75x | 3.38x | 6.81x | -.--% | 21.68B | |
| 7.89x | 16.12x | 19.12x | 6.31% | 19.85B | |
| 4.18x | 0.1x | 0.2x | 8.3% | 14.2B | |
| 8.31x | 16.8x | - | 6.36% | 8.33B | |
| 7.41x | 0.77x | 6.38x | 2.71% | 5.54B | |
| -1.87x | 1.54x | -229.25x | -.--% | 5.1B | |
| 4.78x | 13.58x | 19.69x | 6% | 4.43B | |
| 9.33x | 0.56x | 7.32x | 4.08% | 4B | |
| Average | 10.81x | 6.19x | -18.55x | 4.71% | 14.12B | |
| Weighted average by Cap. | 25.63x | 7.29x | -6.22x | 4.3% |
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
- SIRI Stock
- Valuation Sansiri
Select your edition
All financial news and data tailored to specific country editions
