|
Delayed
OTC Markets
18:13:54 31/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 8.050 USD | +3.54% |
|
-.--% | -5.74% |
| 05:51am | Thai Union Group Public Company Limited(SET:TU) dropped from FTSE All-World Index | CI |
| 09-08 | Thai Union Feedmill Forms New Subsidiary in Ecuador | 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 | 51,273 | - | - |
| Change | - | -13.33% | -15.06% | -17.22% | -10.8% | 3.91% | - | - |
| Enterprise Value (EV) 1 | 152,087 | 126,000 | 118,365 | 115,495 | 116,015 | 111,590 | 111,417 | 109,307 |
| Change | - | -17.15% | -6.06% | -2.42% | 0.45% | -3.81% | -0.16% | -1.89% |
| P/E | 11.7x | 11.5x | -4.76x | 12x | 11x | 11.2x | 10.4x | 9.6x |
| PBR | 1.53x | 0.98x | 1.16x | 1.14x | 1.11x | 1.15x | 1.09x | 1.03x |
| PEG | - | -1x | 0x | -0x | 1.49x | 5.02x | 1.34x | 1.14x |
| Capitalization / Revenue | 0.64x | 0.51x | 0.49x | 0.4x | 0.37x | 0.37x | 0.36x | 0.35x |
| EV / Revenue | 1.08x | 0.81x | 0.87x | 0.83x | 0.87x | 0.81x | 0.78x | 0.74x |
| EV / EBITDA | 12.2x | 10.2x | 10.7x | 9.97x | 11.2x | 9.32x | 8.73x | 8.2x |
| EV / EBIT | 18.4x | 15.7x | 17.1x | 16x | 18.8x | 15.4x | 14.1x | 12.9x |
| EV / FCF | 71.8x | 237x | 18.7x | 10.5x | 143x | 16.7x | 20.6x | 18.7x |
| FCF Yield | 1.39% | 0.42% | 5.34% | 9.5% | 0.7% | 5.97% | 4.86% | 5.36% |
| Dividend per Share 2 | 0.95 | 0.84 | 0.54 | 0.66 | 0.7 | 0.749 | 0.8069 | 0.8694 |
| Rate of return | 4.87% | 4.97% | 3.6% | 5.08% | 5.47% | 5.63% | 6.07% | 6.54% |
| EPS 2 | 1.66 | 1.47 | -3.15 | 1.08 | 1.16 | 1.186 | 1.278 | 1.385 |
| Distribution rate | 57.2% | 57.1% | -17.1% | 61.1% | 60.3% | 63.2% | 63.1% | 62.8% |
| Net sales 1 | 141,048 | 155,586 | 136,153 | 138,433 | 132,719 | 138,594 | 143,033 | 146,992 |
| EBITDA 1 | 12,440 | 12,374 | 11,103 | 11,587 | 10,380 | 11,976 | 12,769 | 13,329 |
| EBIT 1 | 8,256 | 8,050 | 6,912 | 7,222 | 6,170 | 7,257 | 7,874 | 8,486 |
| Net income 1 | 8,013 | 7,138 | -13,933 | 4,985 | 4,609 | 4,826 | 5,298 | 5,769 |
| Net Debt 1 | 61,318 | 47,328 | 51,538 | 60,178 | 66,670 | 60,317 | 60,143 | 58,034 |
| Reference price 2 | 19.50 | 16.90 | 15.00 | 13.00 | 12.80 | 13.30 | 13.30 | 13.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 32.8x | 1.99x | 9.15x | 4.23% | 11.1B | |
| 23.44x | 2.97x | 11.06x | 3.71% | 7.95B | |
| 24.77x | 1.01x | 6.82x | 6.06% | 2.61B | |
| 12.14x | 0.63x | 8.74x | 2.89% | 2.25B | |
| 16.81x | 0.71x | 4.6x | 7.88% | 1.77B | |
| 10.76x | 0.79x | 9.1x | 5.86% | 1.47B | |
| 8.09x | 0.33x | 3.77x | 3.41% | 1.13B | |
| Average | 18.40x | 1.21x | 7.61x | 4.86% | 4.04B | |
| Weighted average by Cap. | 24.66x | 1.86x | 8.94x | 4.43% |
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
