Valuation OHTL

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
265.00 ^THB	+3.11%		+2.71%	-16.40%

13/05	OHTL posts qtrly hotel income 893.5 million baht	RE
13/05	OHTL Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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
H WORLD GROUP LIMITED	16.54x	2.97x	8.51x	4.8%	1.29TCr
WYNDHAM HOTELS & RESORTS, INC.	16.92x	5.51x	11x	2.29%	557.92Cr
WHITBREAD PLC	13.74x	3.19x	8.92x	3.79%	547.11Cr
CHOICE HOTELS INTERNATIONAL, INC.	19.09x	4.3x	10.94x	1.03%	510.25Cr
ATOUR LIFESTYLE HOLDINGS LIMITED	15.45x	2.17x	8.98x	3.17%	461.18Cr
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	17.13x	1.64x	7.8x	3.23%	272.59Cr
RESORTTRUST, INC.	17.14x	1.27x	7.77x	2.06%	228.89Cr
Average	16.57x	3.01x	9.13x	2.91%	484.53Cr
Weighted average by Cap.	16.48x	3.25x	9.21x	3.33%