|
End-of-day quote
Thailand S.E.
13/11/2026
|
5-day change | 1st Jan Change | ||
| 4.960 THB | -2.75% |
|
+1.64% | +51.22% |
| 11-13 | WHA Plans More Efficient Data Center Parks in Thailand | MT |
| 11-12 | WHA Corporation Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026 | CI |
Company Valuation: WHA Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 52,613 | 60,983 | 79,218 | 82,208 | 49,026 | 74,136 | - | - |
| Change | - | 15.91% | 29.9% | 3.77% | -40.36% | 51.22% | - | - |
| Enterprise Value (EV) 1 | 87,823 | 82,513 | 106,619 | 112,505 | 94,867 | 119,302 | 120,789 | 124,058 |
| Change | - | -6.05% | 29.22% | 5.52% | -15.68% | 25.76% | 1.25% | 2.71% |
| P/E | 20.3x | 15.1x | 17.9x | 18.9x | 9.55x | 16.2x | 13x | 13.5x |
| PBR | 1.72x | 1.9x | 2.37x | 2.36x | 1.33x | 1.95x | 1.79x | 1.73x |
| PEG | - | 0.3x | 1.91x | -12.72x | 0.5x | -1.5x | 0.5x | -3.08x |
| Capitalization / Revenue | 5.05x | 4.44x | 5.33x | 7.25x | 3.21x | 4.94x | 4.07x | 3.86x |
| EV / Revenue | 8.43x | 6.01x | 7.17x | 9.93x | 6.21x | 7.94x | 6.63x | 6.46x |
| EV / EBITDA | 23.3x | 17.3x | 19.3x | 22.2x | 15.9x | 19.2x | 15.4x | 15.7x |
| EV / EBIT | 27.9x | 19.9x | 22.2x | 27.1x | 19.2x | 23.3x | 17.8x | 18x |
| EV / FCF | 46.3x | 28.7x | 29.9x | 142x | -124x | 22.6x | 20.4x | 24.6x |
| FCF Yield | 2.16% | 3.49% | 3.35% | 0.71% | -0.81% | 4.43% | 4.91% | 4.07% |
| Dividend per Share 2 | 0.02 | - | 0.1839 | 0.1906 | - | 0.225 | 0.2343 | 0.2398 |
| Rate of return | 0.57% | - | 3.47% | 3.47% | - | 4.54% | 4.72% | 4.83% |
| EPS 2 | 0.1733 | 0.2707 | 0.2961 | 0.2917 | 0.3436 | 0.306 | 0.3829 | 0.3661 |
| Distribution rate | 11.5% | - | 62.1% | 65.3% | - | 73.5% | 61.2% | 65.5% |
| Net sales 1 | 10,417 | 13,729 | 14,875 | 11,335 | 15,265 | 15,018 | 18,230 | 19,214 |
| EBITDA 1 | 3,770 | 4,765 | 5,513 | 5,065 | 5,964 | 6,207 | 7,852 | 7,917 |
| EBIT 1 | 3,150 | 4,155 | 4,803 | 4,150 | 4,935 | 5,109 | 6,800 | 6,885 |
| Net income 1 | 2,590 | 4,046 | 4,426 | 4,359 | 5,135 | 4,684 | 5,737 | 5,466 |
| Net Debt 1 | 35,211 | 21,530 | 27,401 | 30,297 | 45,842 | 45,166 | 46,653 | 49,922 |
| Reference price 2 | 3.520 | 4.080 | 5.300 | 5.500 | 3.280 | 4.960 | 4.960 | 4.960 |
| Nbr of stocks (in thousands) | 14,946,835 | 14,946,835 | 14,946,835 | 14,946,835 | 14,946,835 | 14,946,835 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 23/02/24 | 21/02/25 | 26/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.21x | 7.94x | 19.22x | 4.54% | 2.19B | |
| 65.69x | - | - | - | 70.85B | |
| 12.94x | 4.51x | 11.56x | 3.72% | 40.96B | |
| 20.25x | 4.11x | 16.53x | 1.2% | 31.02B | |
| 5.68x | 0.71x | 1.41x | 8.86% | 29.6B | |
| 14.99x | 3.17x | 15.24x | 2.33% | 27.33B | |
| 8.16x | 1.49x | 8.3x | 4.31% | 27.2B | |
| 10.93x | 2.16x | 8.32x | 3.84% | 21.97B | |
| 14.22x | 6.7x | 17.43x | 1.51% | 20.75B | |
| 39.31x | 19.42x | 68.92x | 1.14% | 19.92B | |
| Average | 20.84x | 5.58x | 18.55x | 3.5% | 29B | |
| Weighted average by Cap. | 27.30x | 4.76x | 16.43x | 3.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WHA Stock
- Valuation WHA Corporation
Select your edition
All financial news and data tailored to specific country editions
