Valuation Thai Mitsuwa Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
55.25 ^THB	+0.45%		-.--%	-1.34%

08-16	Thai Mitsuwa Public Company Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-24	Thai Mitsuwa Public Company Limited Approves Dividend for the Fiscal Year 2025, Payable on August 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,456	1,416	1,586	2,404	2,155	2,204
Change	-	-2.74%	11.97%	51.57%	-10.37%	2.31%
Enterprise Value (EV) ¹	1,193	1,062	922.3	1,434	1,063	1,067
Change	-	-10.96%	-13.18%	55.43%	-25.88%	0.46%
P/E	23.9x	11.9x	7.05x	4.36x	4.5x	4.08x
PBR	0.59x	0.56x	0.58x	0.75x	0.61x	0.56x
PEG	-	0.1x	0.1x	0x	-0.3x	0.3x
Capitalization / Revenue	0.59x	0.46x	0.43x	0.59x	0.55x	0.52x
EV / Revenue	0.48x	0.35x	0.25x	0.35x	0.27x	0.25x
EV / EBITDA	3.61x	3.06x	2.01x	1.73x	1.28x	1.14x
EV / EBIT	10.1x	7.22x	3.68x	2.36x	1.79x	1.64x
EV / FCF	3.74x	64x	2.67x	6.77x	5.32x	5.3x
FCF Yield	26.7%	1.56%	37.5%	14.8%	18.8%	18.9%
Dividend per Share ²	0.46	0.9	1.7	4.15	3.61	4.07
Rate of return	1.26%	2.54%	4.28%	6.89%	6.69%	7.37%
EPS ²	1.525	2.982	5.636	13.82	12	13.54
Distribution rate	30.2%	30.2%	30.2%	30%	30.1%	30%
Net sales ¹	2,483	3,079	3,709	4,059	3,919	4,219
EBITDA ¹	330.6	347.2	459.3	828	833	935.9
EBIT ¹	118	147.1	250.5	607.5	595	651.2
Net income ¹	60.84	119	224.9	551.6	479	540.4
Net Debt ¹	-263.2	-354.1	-663.7	-970.4	-1,092	-1,137
Reference price ²	36.50	35.50	39.75	60.25	54.00	55.25
Nbr of stocks (in thousands)	39,900	39,900	39,900	39,900	39,900	39,900
Announcement Date	31/05/21	31/05/22	29/05/23	29/05/24	30/05/25	28/05/26

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.($)
LINDE PLC	31.6x	7.1x	18.23x	1.25%	236B
AIR LIQUIDE	29.24x	4.51x	14.57x	2.04%	129B
THE SHERWIN-WILLIAMS COMPANY	29.94x	3.6x	18.66x	0.97%	79.88B
NAN YA PLASTICS CORPORATION	19.12x	6.82x	30.3x	3.86%	71.94B
AIR PRODUCTS & CHEMICALS, INC.	93.95x	6.87x	16x	2.28%	70.46B
SABIC	88.37x	1.31x	9.04x	5.88%	37.63B
WANHUA CHEMICAL GROUP CO., LTD.	10.82x	1.08x	5.84x	2.85%	33.02B
PPG INDUSTRIES, INC.	16.23x	1.87x	10.87x	2.43%	26.4B
DOW INC.	17.72x	0.88x	6.11x	4.02%	25.21B
Average	37.44x	3.78x	14.40x	2.84%	78.8B
Weighted average by Cap.	36.89x	5.18x	16.85x	2.19%