Valuation Thai Airways International Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 07/09/2026			5-day change	1st Jan Change
5.700 ^THB	0.00%		-2.56%	-17.99%

08-27	The rise and fall of the world's superjumbo A380	RE
08-11	Thai Airways International Public Company Limited Reports Operating Results for the Second Quarter and Six Month Period Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	7,247	196,708	161,329	-	-
Change	-	2,614.41%	-17.99%	-	-
Enterprise Value (EV) ¹	7,247	235,802	213,876	201,134	204,465
Change	-	3,153.87%	-9.3%	-5.96%	1.66%
P/E	-0.53x	6.38x	9.03x	7.09x	6.67x
PBR	-	2.59x	1.84x	1.47x	1.21x
PEG	-	-0x	-0.2x	0.3x	1.06x
Capitalization / Revenue	-	1.07x	0.82x	0.77x	0.72x
EV / Revenue	-	1.29x	1.09x	0.96x	0.91x
EV / EBITDA	-	4.12x	5.15x	4.04x	3.73x
EV / EBIT	-	5.65x	8.21x	6.02x	5.65x
EV / FCF	-	9.39x	13.6x	24.9x	14.3x
FCF Yield	-	10.6%	7.33%	4.01%	6.98%
Dividend per Share ²	-	0.21	0.1464	0.1947	0.2094
Rate of return	-	3.02%	2.57%	3.42%	3.67%
EPS ²	-6.26	1.09	0.6312	0.8044	0.8551
Distribution rate	-	19.3%	23.2%	24.2%	24.5%
Net sales ¹	-	183,442	195,823	210,526	224,319
EBITDA ¹	-	57,259	41,540	49,833	54,877
EBIT ¹	-	41,740	26,042	33,416	36,163
Net income ¹	-26,934	30,910	17,840	22,878	24,188
Net Debt ¹	-	39,094	52,548	39,806	43,136
Reference price ²	3.320	6.950	5.700	5.700	5.700
Nbr of stocks (in thousands)	2,182,772	28,303,292	28,303,292	-	-
Announcement Date	25/02/25	27/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DELTA AIR LINES, INC.	12.57x	0.9x	6.99x	0.97%	52.44B
UNITED AIRLINES HOLDINGS, INC.	10.06x	0.79x	6.52x	-.--%	36.15B
RYANAIR HOLDINGS PLC	13.44x	1.35x	6.1x	1.87%	28.14B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.25x	0.81x	3.79x	2.19%	25.68B
INTERGLOBE AVIATION LIMITED	65.63x	2.26x	13.15x	0.07%	20.38B
SINGAPORE AIRLINES LIMITED	27.97x	1.09x	5.82x	3.67%	16.82B
AIR CHINA LIMITED	-11.31x	1.68x	11.53x	-.--%	15.97B
LATAM AIRLINES GROUP S.A.	13.79x	1.18x	4.89x	3.13%	15.05B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-12.33x	1.62x	10.23x	0.25%	11.9B
Average	14.23x	1.30x	7.67x	1.35%	24.72B
Weighted average by Cap.	14.84x	1.18x	7.26x	1.23%