Valuation Supalai

Stocks

End-of-day quote Thailand S.E. 11/08/2026			5-day change	1st Jan Change
15.90 ^THB	+0.63%		0.00%	-6.47%

11/08	Supalai Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06/07	Yuanta Securities Investment Consulting Downgrades Supalai to Hold From Buy; Price Target is THB16	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,223	47,459	36,327	35,546	32,070	29,995	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-6.47%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	62,415	62,629	62,188
Change	-	-24.05%	23.85%	9.92%	2.57%	-5.82%	0.34%	-0.7%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7.11x	6.73x	6.12x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.54x	0.52x	0.5x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	1.03x	1.18x	0.6x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.19x	1.16x	1.09x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.47x	2.42x	2.27x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.7x	11.3x	10.8x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	13.2x	12.6x	11.2x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	11.9x	19.5x	14.3x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	8.41%	5.14%	7.01%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.243	1.271	1.356
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.82%	7.99%	8.53%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.235	2.363	2.6
Distribution rate	27.5%	-	47.2%	42.6%	67%	55.6%	53.8%	52.2%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,237	25,931	27,445
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,315	5,551	5,781
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,729	4,985	5,541
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,328	4,574	5,014
Net Debt ¹	18,264	-	22,453	29,064	34,200	32,420	32,635	32,194
Reference price ²	22.70	24.30	18.60	18.20	17.00	15.90	15.90	15.90
Nbr of stocks (in thousands)	19,48,141	19,53,054	19,53,054	19,53,054	18,86,454	18,86,454	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	25/02/25	25/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUPALAI	7.13x	2.47x	11.7x	7.8%	91Cr
SUN HUNG KAI PROPERTIES LIMITED	15.1x	4.82x	12.97x	3.35%	4.3TCr
CHINA RESOURCES LAND LIMITED	8.61x	1.49x	7.8x	4.13%	2.97TCr
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	2.81TCr
EMAAR PROPERTIES	6.23x	0.33x	0.69x	8.99%	2.68TCr
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	2.47TCr
CK ASSET HOLDINGS LIMITED	8.84x	2.28x	7x	3.95%	2.08TCr
ALPHA DHABI HOLDING	8.03x	0.89x	3.24x	2.78%	2.05TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	1.98TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.08x	1.64x	14.18x	3.74%	1.84TCr
Average	10.98x	2.76x	10.64x	4.02%	2.33TCr
Weighted average by Cap.	11.77x	2.91x	10.60x	3.67%