Valuation Namyong Terminal

Stocks

End-of-day quote Thailand S.E. 14/08/2026			5-day change	1st Jan Change
4.020 ^THB	-0.99%		-3.83%	+32.24%

06/08	Namyong Terminal Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
14/05	Namyong Terminal posts Qtrly consol net profit of 113.5 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,067	5,729	4,315	5,530	3,646	3,770
Change	-	40.85%	-24.68%	28.16%	-34.08%	3.4%
Enterprise Value (EV) ¹	4,816	7,063	5,627	6,527	5,021	5,598
Change	-	46.65%	-20.33%	15.99%	-23.07%	11.49%
P/E	17.8x	23.6x	17.2x	11x	7.32x	6.1x
PBR	1.25x	1.76x	1.31x	1.57x	1.02x	1.03x
PEG	-	3.83x	4.92x	0.1x	-13.5x	0.3x
Capitalization / Revenue	3.39x	4.28x	2.96x	3.14x	2.13x	1.81x
EV / Revenue	4.02x	5.28x	3.86x	3.7x	2.94x	2.68x
EV / EBITDA	7.63x	12.3x	9.72x	8.15x	6.14x	4.88x
EV / EBIT	11.5x	19.1x	14.2x	11.2x	8.59x	6.5x
EV / FCF	16.1x	13.7x	9.73x	8.1x	6.06x	7.13x
FCF Yield	6.2%	7.32%	10.3%	12.3%	16.5%	14%
Dividend per Share ²	0.2	0.16	0.22	0.36	0.42	0.5
Rate of return	6.1%	3.46%	6.32%	8.07%	14.3%	16.4%
EPS ²	0.1843	0.1957	0.2025	0.404	0.4018	0.4982
Distribution rate	109%	81.8%	109%	89.1%	105%	100%
Net sales ¹	1,199	1,338	1,456	1,762	1,708	2,085
EBITDA ¹	630.9	573.9	578.6	801.2	818.3	1,146
EBIT ¹	419	370.7	397	581.3	584.3	860.7
Net income ¹	228.6	242.6	251.1	500.9	498.2	617.8
Net Debt ¹	748.8	1,334	1,311	996.2	1,375	1,828
Reference price ²	3.280	4.620	3.480	4.460	2.940	3.040
Nbr of stocks (in thousands)	12,40,000	12,40,000	12,40,000	12,40,000	12,40,000	12,40,000
Announcement Date	19/02/21	21/02/22	23/02/23	22/02/24	20/02/25	20/02/26

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.($)
NAMYONG TERMINAL	-	-	-	-	15Cr
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	25.92x	9.67x	16.7x	0.55%	4.1TCr
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.53x	3.12x	7.57x	3.83%	1.75TCr
MISC	14.09x	3.32x	8.52x	4.66%	884.88Cr
JSW INFRASTRUCTURE LIMITED	46.07x	12.58x	27.64x	0.26%	821.13Cr
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	8.37x	6x	10.42x	5.69%	804.57Cr
QINGDAO PORT INTERNATIONAL CO., LTD.	7.06x	-	-	6.02%	790.95Cr
CHINA MERCHANTS PORT GROUP CO., LTD.	11.42x	-	-	-	767.97Cr
SOCIÉTÉ D'EXPLOITATION DES PORTS	33.98x	9.87x	17.67x	1.45%	694.65Cr
WESTPORTS HOLDINGS	18.67x	7.33x	11.78x	3.98%	571.06Cr
Average	19.35x	7.41x	14.33x	3.31%	1.12TCr
Weighted average by Cap.	20.28x	7.71x	14.47x	2.49%