Valuation OHTL

Stocks

End-of-day quote Thailand S.E. 14/10/2026			5-day change	1st Jan Change
265.00 ^THB	0.00%		0.00%	-16.40%

14/08	OHTL Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
30/07	Ohtl Public Company Limited Announces Managing Directorchanges, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,982	5,028	7,187	6,281	5,360	4,786
Change	-	0.91%	42.94%	-12.61%	-14.66%	-10.7%
Enterprise Value (EV) ¹	8,554	8,955	10,588	9,041	7,356	6,310
Change	-	4.69%	18.24%	-14.61%	-18.63%	-14.22%
P/E	-10.4x	-8.1x	81.5x	22.6x	12.8x	15.3x
PBR	2.35x	3.22x	4.32x	3.04x	2.16x	1.71x
PEG	-	-0.3x	-1x	0x	0.2x	-0.6x
Capitalization / Revenue	5.45x	8.95x	3.73x	2.5x	1.98x	1.9x
EV / Revenue	9.36x	15.9x	5.49x	3.59x	2.72x	2.5x
EV / EBITDA	-57.9x	-44.1x	19.6x	11.8x	8.48x	8.51x
EV / EBIT	-18.5x	-16.5x	51.8x	19.5x	12.8x	13.7x
EV / FCF	-14.2x	-36.3x	22x	16.9x	12.6x	17.1x
FCF Yield	-7.05%	-2.75%	4.55%	5.91%	7.94%	5.86%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-31.8	-41.11	5.842	18.38	27.82	20.78
Distribution rate	-	-	-	-	-	-
Net sales ¹	913.7	562	1,928	2,517	2,702	2,522
EBITDA ¹	-147.8	-203.3	541	767.8	867.9	741.3
EBIT ¹	-461.4	-544.2	204.6	462.9	575.9	460.1
Net income ¹	-480.1	-620.6	88.21	277.4	420	313.7
Net Debt ¹	3,571	3,927	3,402	2,760	1,996	1,524
Reference price ²	330.00	333.00	476.00	416.00	355.00	317.00
Nbr of stocks (in thousands)	15,098	15,098	15,098	15,098	15,098	15,098
Announcement Date	01/03/21	28/02/22	28/02/23	22/02/24	25/02/25	29/01/26

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.($)
OHTL	-	-	-	-	12Cr
MARRIOTT INTERNATIONAL, INC.	34.81x	4.29x	19.82x	0.74%	10TCr
HILTON WORLDWIDE HOLDINGS INC.	40.96x	6.89x	22.06x	0.18%	7.67TCr
ROYAL CARIBBEAN CRUISES LTD.	16.73x	5.16x	13.14x	1.44%	7.91TCr
CARNIVAL CORPORATION LTD.	12.63x	2.2x	8.51x	2.15%	3.73TCr
INTERCONTINENTAL HOTELS GROUP PLC	27.85x	10.61x	19.03x	1.28%	2.42TCr
HYATT HOTELS CORPORATION	53.5x	2.77x	16.86x	0.35%	1.63TCr
H WORLD GROUP LIMITED	17.62x	3.17x	8.98x	4.54%	1.43TCr
THE INDIAN HOTELS COMPANY LIMITED	49.24x	9.9x	29x	0.42%	1.22TCr
ACCOR	20.07x	2.34x	10.69x	3.21%	1.17TCr
Average	30.38x	5.26x	16.46x	1.59%	3.74TCr
Weighted average by Cap.	29.74x	5.22x	17.15x	1.14%