|
End-of-day quote
Thailand S.E.
15/10/2026
|
5-day change | 1st Jan Change | ||
| 15.80 THB | +1.28% |
|
0.00% | -7.06% |
| 10-09 | Finansia Syrus Securities Upgrades Supalai to Hold from Reduce; Price Target is THB16.80 | MT |
| 09-28 | Innovest X Securities Upgrades Supalai to Outperform from Neutral; Price Target is THB19 | MT |
Company Valuation: Supalai
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 44,223 | 47,459 | 36,327 | 35,546 | 32,070 | 30,018 | - | - |
| Change | - | 7.32% | -23.46% | -2.15% | -9.78% | -6.4% | - | - |
| Enterprise Value (EV) 1 | 62,487 | 47,459 | 58,780 | 64,609 | 66,269 | 61,914 | 62,553 | 62,866 |
| Change | - | -24.05% | 23.85% | 9.92% | 2.57% | -6.57% | 1.03% | 0.5% |
| P/E | 6.25x | 5.8x | 6.06x | 5.74x | 8.13x | 6.96x | 6.67x | 6.06x |
| PBR | 1.05x | - | 0.72x | 0.67x | 0.6x | 0.54x | 0.52x | 0.5x |
| PEG | - | 0.4x | -0.2x | 1.76x | -0.2x | 0.81x | 1.54x | 0.6x |
| Capitalization / Revenue | 1.52x | 1.38x | 1.17x | 1.14x | 1.33x | 1.18x | 1.17x | 1.1x |
| EV / Revenue | 2.14x | 1.38x | 1.89x | 2.07x | 2.75x | 2.43x | 2.43x | 2.3x |
| EV / EBITDA | 7.4x | 4.99x | 7.96x | 8.43x | 14.2x | 11.8x | 11.5x | 10.6x |
| EV / EBIT | 7.51x | 5.06x | 8.11x | 8.66x | 14.8x | 13.2x | 12.7x | 11.4x |
| EV / FCF | 15.9x | - | -227x | -69.5x | 93.1x | 10.6x | 15.5x | 12.3x |
| FCF Yield | 6.28% | - | -0.44% | -1.44% | 1.07% | 9.45% | 6.45% | 8.12% |
| Dividend per Share 2 | 1 | - | 1.45 | 1.35 | 1.4 | 1.263 | 1.274 | 1.376 |
| Rate of return | 4.41% | - | 7.8% | 7.42% | 8.24% | 7.99% | 8.07% | 8.71% |
| EPS 2 | 3.63 | 4.19 | 3.07 | 3.17 | 2.09 | 2.271 | 2.369 | 2.607 |
| Distribution rate | 27.5% | - | 47.2% | 42.6% | 67% | 55.6% | 53.8% | 52.8% |
| Net sales 1 | 29,160 | 34,486 | 31,177 | 31,194 | 24,124 | 25,466 | 25,705 | 27,366 |
| EBITDA 1 | 8,444 | 9,514 | 7,386 | 7,665 | 4,680 | 5,258 | 5,447 | 5,927 |
| EBIT 1 | 8,321 | 9,387 | 7,249 | 7,462 | 4,467 | 4,693 | 4,911 | 5,499 |
| Net income 1 | 7,070 | 8,173 | 5,989 | 6,190 | 4,015 | 4,400 | 4,585 | 5,042 |
| Net Debt 1 | 18,264 | - | 22,453 | 29,064 | 34,200 | 31,896 | 32,535 | 32,848 |
| Reference price 2 | 22.70 | 24.30 | 18.60 | 18.20 | 17.00 | 15.80 | 15.80 | 15.80 |
| Nbr of stocks (in thousands) | 1,948,141 | 1,953,054 | 1,953,054 | 1,953,054 | 1,886,454 | 1,899,871 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 20/02/24 | 25/02/25 | 25/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 58.93x | - | - | - | 63.19B | |
| 12.4x | 4.35x | 11.16x | 3.88% | 39.25B | |
| 8.2x | 1.47x | 8.16x | 4.31% | 27.32B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 17.64x | 3.92x | 15.78x | 1.39% | 27.17B | |
| 13.58x | 3.06x | 14.64x | 2.57% | 25.01B | |
| 9.74x | 1.9x | 7.83x | 4.31% | 19.58B | |
| 7.63x | 0.84x | 3.08x | 2.93% | 19.51B | |
| 7.9x | 2.84x | 6.61x | -.--% | 18.7B | |
| Average | 15.74x | 2.39x | 8.60x | 3.52% | 29.68B | |
| Weighted average by Cap. | 22.06x | 2.55x | 8.99x | 3.7% |
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
- SPALI Stock
- SPALI-R Stock
- Valuation Supalai
Select your edition
All financial news and data tailored to specific country editions
