Valuation TQR

Stocks

End-of-day quote Thailand S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
5.350 ^THB	0.00%		-1.83%	+7.00%

05-13	TQR Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-07	Tqr Public Company Limited Approves Dividend for Period Ended December 31, 2025, Payable on May 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	3,289	2,691	1,552	1,346	1,150
Change	-	-18.18%	-42.31%	-13.33%	-14.53%
Enterprise Value (EV) ¹	2,885	2,272	1,165	921.8	709.2
Change	-	-21.27%	-48.74%	-20.84%	-23.06%
P/E	32.6x	27.4x	15.5x	13.4x	11.4x
PBR	7.18x	5.43x	3.12x	2.63x	2.2x
PEG	-0.5x	-10.45x	7.31x	319.35x	14.86x
Capitalization / Revenue	14.4x	11.1x	6.21x	5.2x	4.12x
EV / Revenue	12.6x	9.33x	4.66x	3.56x	2.54x
EV / EBITDA	30x	18.1x	8.75x	7.35x	5.33x
EV / EBIT	30.6x	18.4x	8.87x	7.45x	5.41x
EV / FCF	-202x	38.4x	15.5x	8.12x	7.73x
FCF Yield	-0.5%	2.61%	6.46%	12.3%	12.9%
Dividend per Share ²	0.318	0.39	0.4	0.4	0.4
Rate of return	2.22%	3.33%	5.93%	6.84%	8%
EPS ²	0.4386	0.4271	0.4361	0.4363	0.4397
Distribution rate	72.5%	91.3%	91.7%	91.7%	91%
Net sales ¹	229.1	243.5	249.9	258.9	279
EBITDA ¹	96.09	125.4	133	125.4	133
EBIT ¹	94.39	123.7	131.3	123.7	131.1
Net income ¹	97.48	98.23	100.3	100.4	101.1
Net Debt ¹	-403.5	-419.3	-388	-423.7	-440.8
Reference price ²	14.300	11.700	6.750	5.850	5.000
Nbr of stocks (in thousands)	230,000	230,000	230,000	230,000	230,000
Announcement Date	21/02/22	21/02/23	28/02/24	21/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TQR	-	-	-	-	36.88M
AON PLC	21.22x	4.59x	13.59x	0.95%	70.2B
ARTHUR J. GALLAGHER & CO.	24.16x	4.21x	12.99x	1.23%	58.07B
TALANX AG	10.01x	0.59x	-	3.97%	31.9B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	15.42x	2.78x	9.97x	1.43%	25.07B
BROWN & BROWN, INC.	19.18x	3.96x	11.27x	1.05%	21.77B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A.	12.45x	-	-	7.26%	11.4B
RYAN SPECIALTY HOLDINGS, INC.	44.61x	2.47x	8.17x	1.32%	5.03B
NEPTUNE INSURANCE HOLDINGS INC.	80.6x	20.43x	33.89x	-.--%	4.15B
STEADFAST GROUP LIMITED	17.97x	3.06x	9.46x	4.14%	3.89B
Average	27.29x	5.26x	14.19x	2.37%	23.15B
Weighted average by Cap.	20.68x	3.86x	12.87x	1.85%