Valuation Thai Union Group

Stocks

End-of-day quote Thailand S.E. Other stock markets 18/06/2026			5-day change	1st Jan Change
11.50 ^THB	0.00%		+3.60%	-10.16%

05-04	Thai Union Group Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-08	Thai Union Group Public Company Limited Approves Dividend, Payable on April 24, 2026	CI

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	44,334	-	-
Change	-	-13.33%	-15.06%	-17.22%	-10.8%	-10.16%	-	-
Enterprise Value (EV) ¹	152,087	126,000	118,365	115,495	116,015	102,935	101,032	101,416
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-11.27%	-1.85%	0.38%
P/E	11.7x	11.5x	-4.76x	12x	11x	10.2x	9.58x	8.71x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.05x	1x	0.94x
PEG	-	-1x	0x	-0x	1.49x	-3.18x	1.39x	0.87x
Capitalization / Revenue	0.64x	0.51x	0.49x	0.4x	0.37x	0.33x	0.31x	0.31x
EV / Revenue	1.08x	0.81x	0.87x	0.83x	0.87x	0.76x	0.71x	0.71x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	8.63x	7.96x	7.71x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	14.8x	13.3x	12.4x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	15x	23.5x	18.6x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	6.65%	4.26%	5.37%
Dividend per Share ²	0.95	0.84	0.54	0.66	0.7	0.6783	0.7449	0.8367
Rate of return	4.87%	4.97%	3.6%	5.08%	5.47%	5.9%	6.48%	7.28%
EPS ²	1.66	1.47	-3.15	1.08	1.16	1.123	1.2	1.32
Distribution rate	57.2%	57.1%	-17.1%	61.1%	60.3%	60.4%	62.1%	63.4%
Net sales ¹	141,048	155,586	136,153	138,433	132,719	136,200	141,629	143,677
EBITDA ¹	12,440	12,374	11,103	11,587	10,380	11,927	12,690	13,158
EBIT ¹	8,256	8,050	6,912	7,222	6,170	6,948	7,578	8,195
Net income ¹	8,013	7,138	-13,933	4,985	4,609	4,605	5,104	5,562
Net Debt ¹	61,318	47,328	51,538	60,178	66,670	58,601	56,698	57,082
Reference price ²	19.50	16.90	15.00	13.00	12.80	11.50	11.50	11.50
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

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.($)
THAI UNION GROUP	10.24x	0.76x	8.63x	5.9%	1.36B
MOWI ASA	14.03x	1.79x	8.39x	4.4%	10.7B
SALMAR ASA	18.52x	2.95x	9.75x	4.27%	7.68B
LEROY SEAFOOD	12.78x	0.91x	5.79x	6.52%	2.59B
NISSUI CORPORATION	14.22x	0.65x	9.42x	2.38%	2.39B
AUSTEVOLL SEAFOOD ASA	8.6x	0.63x	3.57x	7.77%	1.78B
DONGWON INDUSTRIES CO., LTD.	7.72x	0.32x	3.79x	3.53%	990M
Average	12.30x	1.15x	7.05x	4.97%	3.93B
Weighted average by Cap.	14.42x	1.75x	8.15x	4.65%