Valuation Thai Wah

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
2.460 ^THB	-0.81%		-2.38%	-15.17%

09-02	Thai Wah Acquires Processed Food, Seasoning Manufacturer for THB190 Million	MT
09-01	Thai Wah Public Company Limited acquired 80% stake in Well - Grow Company Limited for an enterprise value of THB 190 million.	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	2,166	-	-
Change	-	-6.31%	-	9.02%	-15.17%	-	-
Enterprise Value (EV) ¹	4,886	4,578	2,342	2,885	2,299	1,948	1,632
Change	-	-6.31%	-	23.17%	-20.3%	-15.27%	-16.22%
P/E	15x	15.3x	-33.3x	16.1x	9.84x	7.45x	6.47x
PBR	0.95x	-	-	0.53x	0.44x	0.42x	0.4x
PEG	-	-1.89x	-	-0x	0.3x	0.2x	0.4x
Capitalization / Revenue	0.54x	0.44x	-	0.28x	0.19x	0.21x	0.2x
EV / Revenue	0.54x	0.44x	-	0.31x	0.2x	0.19x	0.15x
EV / EBITDA	5.04x	4.97x	-	4.03x	3.25x	2.4x	1.87x
EV / EBIT	-	-	-	11.5x	9.05x	5.61x	4.1x
EV / FCF	-	-	-	5.05x	-5.66x	-7.11x	-4.47x
FCF Yield	-	-	-	19.8%	-17.7%	-14.1%	-22.4%
Dividend per Share ²	0.2159	-	-	0.057	0.08	0.11	0.13
Rate of return	3.89%	-	-	1.97%	3.25%	4.47%	5.28%
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	2.460	2.460	2.460
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	9.84x	0.2x	3.25x	3.25%	64.11M
NESTLÉ S.A.	22.13x	2.98x	14.67x	3.71%	264B
MONDELEZ INTERNATIONAL, INC.	19.78x	2.56x	15.17x	3.15%	82.2B
DANONE	17.61x	1.81x	10.32x	3.57%	47.06B
ARCHER-DANIELS-MIDLAND COMPANY	14.23x	0.51x	9.17x	2.72%	37.07B
THE HERSHEY COMPANY	19.13x	3.04x	12.2x	3.47%	33.28B
AJINOMOTO CO., INC.	35.04x	3.03x	17.67x	1.06%	31.02B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	29.64x	5.83x	19.18x	3.06%	30B
KRAFT HEINZ	-8.58x	1.86x	9.3x	6.59%	28.86B
Average	17.65x	2.43x	12.33x	3.4%	61.56B
Weighted average by Cap.	20.22x	2.75x	13.99x	3.5%