|
End-of-day quote
Thailand S.E.
29/10/2026
|
5-day change | 1st Jan Change | ||
| 5.150 THB | -0.96% |
|
-3.74% | -25.90% |
| 07/10 | More rain forecast for Bangkok ahead of IMF-World Bank meetings | RE |
| 05/10 | Thai Airways Suspends CEO Following Flood Crisis Mishandling | MT |
Company Valuation: Thai Airways International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 7,247 | 1,96,708 | 1,45,762 | - | - |
| Change | - | 2,614.41% | -25.9% | - | - |
| Enterprise Value (EV) 1 | 7,247 | 2,35,802 | 1,98,310 | 1,88,669 | 1,93,228 |
| Change | - | 3,153.87% | -15.9% | -4.86% | 2.42% |
| P/E | -0.53x | 6.38x | 8.18x | 6.66x | 6.18x |
| PBR | - | 2.59x | 1.66x | 1.34x | 1.11x |
| PEG | - | -0x | -0.2x | 0.3x | 0.78x |
| Capitalization / Revenue | - | 1.07x | 0.74x | 0.69x | 0.65x |
| EV / Revenue | - | 1.29x | 1.01x | 0.9x | 0.86x |
| EV / EBITDA | - | 4.12x | 4.71x | 3.78x | 3.48x |
| EV / EBIT | - | 5.65x | 7.5x | 5.67x | 5.28x |
| EV / FCF | - | 9.39x | 11.3x | 15.5x | 11.7x |
| FCF Yield | - | 10.6% | 8.84% | 6.44% | 8.55% |
| Dividend per Share 2 | - | 0.21 | 0.1563 | 0.1905 | 0.2078 |
| Rate of return | - | 3.02% | 3.03% | 3.7% | 4.03% |
| EPS 2 | -6.26 | 1.09 | 0.6299 | 0.7728 | 0.8339 |
| Distribution rate | - | 19.3% | 24.8% | 24.6% | 24.9% |
| Net sales 1 | - | 1,83,442 | 1,95,672 | 2,09,737 | 2,24,410 |
| EBITDA 1 | - | 57,259 | 42,092 | 49,852 | 55,498 |
| EBIT 1 | - | 41,740 | 26,437 | 33,252 | 36,583 |
| Net income 1 | -26,934 | 30,910 | 17,653 | 21,836 | 23,576 |
| Net Debt 1 | - | 39,094 | 52,548 | 42,907 | 47,466 |
| Reference price 2 | 3.320 | 6.950 | 5.150 | 5.150 | 5.150 |
| Nbr of stocks (in thousands) | 21,82,772 | 2,83,03,292 | 2,83,03,292 | - | - |
| Announcement Date | 25/02/25 | 27/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.48x | 0.9x | 8x | 0.97% | 5.34TCr | |
| 12.32x | 0.75x | 7.49x | -.--% | 3.42TCr | |
| 13.72x | 1.34x | 6.24x | 1.9% | 2.69TCr | |
| 7.98x | 0.79x | 3.82x | 2.17% | 2.38TCr | |
| 17.58x | 0.77x | 7.57x | 1.65% | 2.14TCr | |
| 62.68x | 2.1x | 12.7x | 0.07% | 1.9TCr | |
| 30.49x | 1.07x | 5.86x | 3.52% | 1.63TCr | |
| -9.64x | 1.59x | 11.12x | -.--% | 1.56TCr | |
| 8.71x | 1.05x | 4.45x | 3.76% | 1.25TCr | |
| Average | 17.81x | 1.15x | 7.47x | 1.56% | 2.48TCr | |
| Weighted average by Cap. | 17.41x | 1.08x | 7.48x | 1.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- THAI Stock
- THAI-R Stock
- Valuation Thai Airways International
Select your edition
All financial news and data tailored to specific country editions
