Valuation TTW

Stocks

End-of-day quote Thailand S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
10.40 ^THB	0.00%		+1.96%	+14.92%

06-04	TTW Public Company Limited Announces Board and Board Committee Appointments, Effective June 4, 2026	CI
05-28	TTW Public Company Limited Announces Resignation of Payao Marittanaporn from Director and Committee Roles, Effective May 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,486	35,910	36,508	36,309	36,110	41,496	-	-
Change	-	-21.05%	1.67%	-0.55%	-0.55%	14.92%	-	-
Enterprise Value (EV)	45,486	35,910	37,794	37,216	37,957	41,496	41,496	41,496
Change	-	-21.05%	5.25%	-1.53%	1.99%	9.32%	0%	0%
P/E	14.6x	12.2x	12.5x	13x	11x	13x	13x	13x
PBR	3.21x	2.44x	2.4x	2.32x	2.17x	2.42x	-	-
PEG	-	-2.38x	-9.25x	-3.16x	0.6x	-5.33x	-	-
Capitalization / Revenue	7.83x	6.31x	6.47x	7.12x	6.89x	7.69x	7.51x	7.24x
EV / Revenue	0x	0x	0x	0x	0x	7.69x	7.51x	7.24x
EV / EBITDA	0x	0x	0x	0x	0x	9.25x	9.29x	8.61x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	0x	0x	-0x	16.5x	-	-
FCF Yield	-	-	9.74%	8.71%	-0.14%	6.06%	-	-
Dividend per Share ²	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Rate of return	5.26%	6.67%	6.56%	6.59%	6.63%	5.77%	5.77%	5.77%
EPS ²	0.78	0.74	0.73	0.7	0.82	0.8	0.8	0.8
Distribution rate	76.9%	81.1%	82.2%	85.7%	73.2%	75%	75%	75%
Net sales ¹	5,806	5,691	5,644	5,098	5,238	5,396	5,524	5,731
EBITDA ¹	4,700	4,525	4,276	3,800	3,993	4,485	4,469	4,819
EBIT	-	-	3,291	3,157	3,332	-	-	-
Net income ¹	3,104	2,967	2,932	2,791	3,266	3,066	3,172	3,319
Net Debt	-	-	1,285	907.1	1,847	-	-	-
Reference price ²	11.40	9.00	9.15	9.10	9.05	10.40	10.40	10.40
Nbr of stocks (in thousands)	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	3,990,000	-	-
Announcement Date	22/02/22	21/02/23	22/02/24	26/02/25	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.($)
TTW	13x	-	-	5.77%	1.23B
AMERICAN WATER WORKS COMPANY, INC.	22.13x	7.88x	13.66x	2.62%	26.3B
GUANGDONG INVESTMENT LIMITED	11.04x	3.01x	5.68x	5.86%	6.83B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	18.37x	3.92x	9.38x	2.66%	4.64B
BEIJING ENTERPRISES WATER GROUP LIMITED	13.45x	4.19x	13.08x	7.59%	3.01B
H2O AMERICA	22.76x	5.67x	13.97x	2.76%	2.67B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	8.2x	2.21x	5.39x	4.48%	2.17B
MANILA WATER COMPANY, INC.	6.43x	5.8x	8.49x	6.16%	1.66B
WATERBRIDGE INFRASTRUCTURE LLC	387.56x	3.74x	7.3x	0.58%	1.64B
Average	55.88x	4.55x	9.62x	4.28%	5.57B
Weighted average by Cap.	30.39x	6.02x	11.36x	3.58%