Valuation Thai Airways International Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 07/09/2026			5-day change	1st Jan Change
5.700 ^THB	0.00%		-2.56%	-17.99%

27/08	The rise and fall of the world's superjumbo A380	RE
11/08	Thai Airways International Public Company Limited Reports Operating Results for the Second Quarter and Six Month Period Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	7,247	1,96,708	1,61,329	-	-
Change	-	2,614.41%	-17.99%	-	-
Enterprise Value (EV) ¹	7,247	2,35,802	2,13,876	2,01,134	2,04,465
Change	-	3,153.87%	-9.3%	-5.96%	1.66%
P/E	-0.53x	6.38x	9.04x	7.11x	6.78x
PBR	-	2.59x	1.84x	1.47x	1.21x
PEG	-	-0x	-0.2x	0.3x	1.41x
Capitalization / Revenue	-	1.07x	0.83x	0.77x	0.73x
EV / Revenue	-	1.29x	1.1x	0.96x	0.92x
EV / EBITDA	-	4.12x	5.16x	4.03x	3.76x
EV / EBIT	-	5.65x	8.25x	6.04x	5.76x
EV / FCF	-	9.39x	15.3x	26.5x	17.4x
FCF Yield	-	10.6%	6.54%	3.77%	5.76%
Dividend per Share ²	-	0.21	0.1401	0.1939	0.2058
Rate of return	-	3.02%	2.46%	3.4%	3.61%
EPS ²	-6.26	1.09	0.6303	0.8021	0.8406
Distribution rate	-	19.3%	22.2%	24.2%	24.5%
Net sales ¹	-	1,83,442	1,95,253	2,09,456	2,22,420
EBITDA ¹	-	57,259	41,444	49,870	54,345
EBIT ¹	-	41,740	25,939	33,322	35,508
Net income ¹	-26,934	30,910	17,798	22,828	23,794
Net Debt ¹	-	39,094	52,548	39,806	43,136
Reference price ²	3.320	6.950	5.700	5.700	5.700
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DELTA AIR LINES, INC.	12.57x	0.9x	6.99x	0.97%	5.24TCr
UNITED AIRLINES HOLDINGS, INC.	10.06x	0.79x	6.52x	-.--%	3.62TCr
RYANAIR HOLDINGS PLC	13.44x	1.35x	6.1x	1.87%	2.81TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.25x	0.81x	3.79x	2.19%	2.57TCr
INTERGLOBE AVIATION LIMITED	65.63x	2.26x	13.15x	0.07%	2.04TCr
SINGAPORE AIRLINES LIMITED	27.97x	1.09x	5.82x	3.67%	1.68TCr
AIR CHINA LIMITED	-11.31x	1.68x	11.53x	-.--%	1.6TCr
LATAM AIRLINES GROUP S.A.	13.79x	1.18x	4.89x	3.13%	1.5TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-12.33x	1.62x	10.23x	0.25%	1.19TCr
Average	14.23x	1.30x	7.67x	1.35%	2.47TCr
Weighted average by Cap.	14.84x	1.18x	7.26x	1.23%