Valuation Supalai

Stocks

End-of-day quote Thailand S.E. 24/09/2026			5-day change	1st Jan Change
16.00 ^THB	0.00%		-1.84%	-5.88%

11/08	Supalai Public Company Limited Announces Interim Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on September 10, 2026	CI
11/08	Supalai Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	30,398	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-5.21%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	62,750	62,922	63,246
Change	-	-24.05%	23.85%	9.92%	2.57%	-5.31%	0.27%	0.52%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7.02x	6.7x	6.11x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.55x	0.52x	0.51x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	0.77x	1.4x	0.64x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.2x	1.17x	1.11x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.47x	2.43x	2.31x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.8x	11.4x	10.7x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	13.2x	12.6x	11.5x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	10.8x	17x	13.7x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	9.28%	5.88%	7.3%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.271	1.277	1.376
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.94%	7.98%	8.6%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.28	2.389	2.617
Distribution rate	27.5%	-	47.2%	42.6%	67%	55.7%	53.5%	52.6%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,378	25,908	27,366
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,301	5,528	5,927
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,740	4,992	5,499
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,438	4,646	5,066
Net Debt ¹	18,264	-	22,453	29,064	34,200	32,352	32,524	32,848
Reference price ²	22.70	24.30	18.60	18.20	17.00	16.00	16.00	16.00
Nbr of stocks (in thousands)	19,48,141	19,53,054	19,53,054	19,53,054	18,86,454	18,99,871	-	-
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	7.02x	2.47x	11.84x	7.94%	91Cr
SUN HUNG KAI PROPERTIES LIMITED	14.16x	4.58x	12.32x	3.58%	4.03TCr
EMAAR PROPERTIES	5.77x	0.78x	1.64x	8.58%	2.81TCr
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	2.75TCr
CHINA RESOURCES LAND LIMITED	8.06x	1.44x	7.92x	4.39%	2.69TCr
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	2.52TCr
ALPHA DHABI HOLDING	8.1x	0.9x	3.27x	2.76%	2.07TCr
CK ASSET HOLDINGS LIMITED	10.32x	2.03x	8.35x	4.07%	2.08TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	1.86TCr
HONGKONG LAND HOLDINGS LIMITED	38.59x	14.1x	35.5x	3.08%	1.86TCr
Average	13.66x	3.97x	12.82x	4%	2.28TCr
Weighted average by Cap.	13.77x	3.85x	12.25x	3.7%