Valuation Thai Wah

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
2.860 ^THB	+0.70%		0.00%	-1.38%

05-12	Thai Wah posts qtrly net profit attributable of 121.2 million baht	RE
05-12	Thai Wah Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	4,886	4,578	2,342	2,553	2,518	-	-
Change	-	-6.31%	-	9.02%	-1.38%	-	-
Enterprise Value (EV) ¹	4,886	4,578	2,342	2,885	2,651	2,300	1,984
Change	-	-6.31%	-	23.17%	-8.1%	-13.24%	-13.74%
P/E	15x	15.3x	-33.3x	16.1x	11.4x	8.67x	7.53x
PBR	0.95x	-	-	0.53x	0.51x	0.49x	0.47x
PEG	-	-1.89x	-	-0x	0.3x	0.3x	0.5x
Capitalization / Revenue	0.54x	0.44x	-	0.28x	0.22x	0.24x	0.23x
EV / Revenue	0.54x	0.44x	-	0.31x	0.24x	0.22x	0.18x
EV / EBITDA	5.04x	4.97x	-	4.03x	3.75x	2.84x	2.28x
EV / EBIT	-	-	-	11.5x	10.4x	6.63x	4.98x
EV / FCF	-	-	-	5.05x	-6.53x	-8.39x	-5.44x
FCF Yield	-	-	-	19.8%	-15.3%	-11.9%	-18.4%
Dividend per Share ²	0.2159	-	-	0.057	0.08	0.11	0.13
Rate of return	3.89%	-	-	1.97%	2.8%	3.85%	4.55%
EPS ²	0.37	0.34	-0.08	0.18	0.25	0.33	0.38
Distribution rate	58.4%	-	-	31.7%	32%	33.3%	34.2%
Net sales ¹	9,105	10,421	-	9,206	11,220	10,515	10,866
EBITDA ¹	969.5	920.4	-	715.4	707	810	872
EBIT ¹	-	-	-	251.2	254	347	398
Net income ¹	323	298.2	-71.41	155.9	219	289	331
Net Debt ¹	-	-	-	331.3	133	-218	-534
Reference price ²	5.550	5.200	2.660	2.900	2.860	2.860	2.860
Nbr of stocks (in thousands)	880,421	880,421	880,421	880,421	880,421	-	-
Announcement Date	22/02/22	21/02/23	17/02/25	24/02/26	-	-	-

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 WAH	11.44x	0.24x	3.75x	2.8%	75M
SIME DARBY PLANTATION	18.4x	2.24x	10.16x	2.81%	11.11B
IOI CORPORATION	18.91x	2.53x	14.14x	2.59%	6.84B
AAK AB	14.61x	1.21x	9.72x	2.89%	5.4B
FIRST RESOURCES LIMITED	10.49x	2.73x	6.66x	5.35%	4.14B
BUMITAMA AGRI LTD.	11.91x	1.73x	5.91x	6.36%	2.27B
PT TRIPUTRA AGRO PERSADA TBK	8.02x	2.65x	6.74x	10.84%	1.92B
JOHOR PLANTATIONS GROUP	15.35x	3.25x	9.88x	3.46%	1.25B
Average	13.64x	2.07x	8.37x	4.64%	4.13B
Weighted average by Cap.	15.71x	2.21x	9.96x	3.83%