|
Market Closed -
OTC Markets
18:27:16 14/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 7.775 USD | +8.74% |
|
0.00% | -8.96% |
| 08-21 | Thai Union Group Public Company Limited, Q2 2026 Earnings Call, Aug 04, 2026 | |
| 08-05 | DBS Bank Upgrades Thai Union Group to Buy From Hold; Price Target is THB15.10 | MT |
Company Valuation: Thai Union Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 90,769 | 78,672 | 66,827 | 55,317 | 49,345 | 50,502 | - | - |
| Change | - | -13.33% | -15.06% | -17.22% | -10.8% | 2.34% | - | - |
| Enterprise Value (EV) 1 | 152,087 | 126,000 | 118,365 | 115,495 | 116,015 | 111,115 | 110,646 | 108,536 |
| Change | - | -17.15% | -6.06% | -2.42% | 0.45% | -4.22% | -0.42% | -1.91% |
| P/E | 11.7x | 11.5x | -4.76x | 12x | 11x | 11.3x | 10.5x | 9.71x |
| PBR | 1.53x | 0.98x | 1.16x | 1.14x | 1.11x | 1.14x | 1.08x | 1.02x |
| PEG | - | -1x | 0x | -0x | 1.49x | 36.61x | 1.46x | 1.19x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.49x | 0.4x | 0.37x | 0.36x | 0.35x | 0.34x |
| EV / Revenue | 1.08x | 0.81x | 0.87x | 0.83x | 0.87x | 0.8x | 0.78x | 0.74x |
| EV / EBITDA | 12.2x | 10.2x | 10.7x | 9.97x | 11.2x | 9.18x | 8.62x | 8.16x |
| EV / EBIT | 18.4x | 15.7x | 17.1x | 16x | 18.8x | 15.3x | 14.2x | 13x |
| EV / FCF | 71.8x | 237x | 18.7x | 10.5x | 143x | 15.9x | 21.4x | 20.1x |
| FCF Yield | 1.39% | 0.42% | 5.34% | 9.5% | 0.7% | 6.29% | 4.68% | 4.97% |
| Dividend per Share 2 | 0.95 | 0.84 | 0.54 | 0.66 | 0.7 | 0.739 | 0.7959 | 0.8664 |
| Rate of return | 4.87% | 4.97% | 3.6% | 5.08% | 5.47% | 5.64% | 6.08% | 6.61% |
| EPS 2 | 1.66 | 1.47 | -3.15 | 1.08 | 1.16 | 1.164 | 1.247 | 1.349 |
| Distribution rate | 57.2% | 57.1% | -17.1% | 61.1% | 60.3% | 63.5% | 63.8% | 64.2% |
| Net sales 1 | 141,048 | 155,586 | 136,153 | 138,433 | 132,719 | 138,447 | 142,752 | 147,104 |
| EBITDA 1 | 12,440 | 12,374 | 11,103 | 11,587 | 10,380 | 12,107 | 12,835 | 13,302 |
| EBIT 1 | 8,256 | 8,050 | 6,912 | 7,222 | 6,170 | 7,269 | 7,818 | 8,341 |
| Net income 1 | 8,013 | 7,138 | -13,933 | 4,985 | 4,609 | 4,831 | 5,214 | 5,685 |
| Net Debt 1 | 61,318 | 47,328 | 51,538 | 60,178 | 66,670 | 60,613 | 60,143 | 58,034 |
| Reference price 2 | 19.50 | 16.90 | 15.00 | 13.00 | 12.80 | 13.10 | 13.10 | 13.10 |
| Nbr of stocks (in thousands) | 4,654,815 | 4,655,133 | 4,455,133 | 4,255,133 | 3,855,094 | 3,855,133 | - | - |
| Announcement Date | 23/02/22 | 20/02/23 | 19/02/24 | 17/02/25 | 19/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.28x | 2.06x | 9.65x | 3.98% | 11.92B | |
| 25.06x | 3.08x | 11.59x | 3.82% | 8.42B | |
| 26.38x | 1.1x | 7.44x | 5.4% | 2.95B | |
| 13.34x | 0.67x | 9.15x | 2.64% | 2.47B | |
| 18.98x | 0.76x | 4.9x | 7.19% | 1.95B | |
| 11.17x | 0.8x | 9.15x | 5.68% | 1.53B | |
| 8.78x | 0.34x | 3.92x | 3.14% | 1.23B | |
| Average | 19.86x | 1.26x | 7.97x | 4.55% | 4.35B | |
| Weighted average by Cap. | 26.50x | 1.92x | 9.37x | 4.22% |
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
- TU Stock
- TUFBY Stock
- Valuation Thai Union Group
Select your edition
All financial news and data tailored to specific country editions
