|
Delayed
OTC Markets
10:16:07 30/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 0.3333 USD | -9.72% |
|
-9.72% | -4.77% |
| 10/09 | Thai Beverage Announces Cessation of Paitoon Wongsasutthikul as Senior Vice President | CI |
| 02/09 | IFBH's Singapore Unit Signs Vitaday Licensing Deal With General Beverage | MT |
Company Valuation: Thai Beverage
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,07,676 | 3,96,474 | 3,86,809 | 3,38,955 | 2,93,980 | 2,83,738 | - | - |
| Change | - | -2.75% | -2.44% | -12.37% | -13.27% | -3.48% | - | - |
| Enterprise Value (EV) 1 | 5,92,999 | 5,56,888 | 5,50,339 | 5,25,552 | 4,77,513 | 4,49,265 | 4,35,705 | 4,25,347 |
| Change | - | -6.09% | -1.18% | -4.5% | -9.14% | -5.92% | -3.02% | -2.38% |
| P/E | 16.6x | 13.2x | 14.1x | 12.5x | 11.6x | 10.6x | 9.92x | 9.43x |
| PBR | 2.38x | 1.93x | 1.92x | 2.27x | 2.08x | 1.87x | 1.73x | 1.61x |
| PEG | - | 0.6x | -1.54x | -13.63x | -1.79x | 2.05x | 1.39x | 1.81x |
| Capitalization / Revenue | 1.69x | 1.46x | 1.39x | 1x | 0.88x | 0.84x | 0.81x | 0.79x |
| EV / Revenue | 2.47x | 2.04x | 1.97x | 1.54x | 1.43x | 1.34x | 1.25x | 1.18x |
| EV / EBITDA | 14.3x | 12x | 12.5x | 9.37x | 8.82x | 8.14x | 7.73x | 7.3x |
| EV / EBIT | 17.6x | 14.4x | 15.2x | 11.5x | 10.9x | 10x | 9.52x | 8.88x |
| EV / FCF | 20.7x | 13.4x | 20.2x | 18.1x | 14.5x | 10.1x | 11.3x | 10.5x |
| FCF Yield | 4.84% | 7.48% | 4.96% | 5.54% | 6.92% | 9.89% | 8.83% | 9.51% |
| Dividend per Share 2 | 0.5 | 0.6 | 0.6 | 0.62 | 0.62 | 0.6182 | 0.6442 | 0.667 |
| Rate of return | 3.08% | 3.8% | 3.9% | 4.6% | 5.3% | 5.48% | 5.71% | 5.91% |
| EPS 2 | 0.98 | 1.2 | 1.09 | 1.08 | 1.01 | 1.062 | 1.138 | 1.197 |
| Distribution rate | 51% | 50% | 55% | 57.4% | 61.4% | 58.2% | 56.6% | 55.7% |
| Net sales 1 | 2,40,543 | 2,72,359 | 2,79,085 | 3,40,289 | 3,33,286 | 3,35,891 | 3,48,490 | 3,59,984 |
| EBITDA 1 | 41,613 | 46,344 | 43,971 | 56,074 | 54,157 | 55,211 | 56,377 | 58,281 |
| EBIT 1 | 33,782 | 38,583 | 36,229 | 45,874 | 43,811 | 44,837 | 45,759 | 47,921 |
| Net income 1 | 24,645 | 30,106 | 27,434 | 27,216 | 25,361 | 27,113 | 28,905 | 30,420 |
| Net Debt 1 | 1,85,323 | 1,60,414 | 1,63,530 | 1,86,597 | 1,83,534 | 1,65,527 | 1,51,967 | 1,41,609 |
| Reference price 2 | 16.23 | 15.78 | 15.40 | 13.49 | 11.70 | 11.29 | 11.29 | 11.29 |
| Nbr of stocks (in thousands) | 2,51,18,755 | 2,51,20,888 | 2,51,24,754 | 2,51,27,675 | 2,51,30,487 | 2,51,31,686 | - | - |
| Announcement Date | 26/11/21 | 25/11/22 | 22/11/23 | 21/11/24 | 25/11/25 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.81x | 8.01x | 12.05x | 4.12% | 23TCr | |
| 13.23x | 3.38x | 10.02x | 2.6% | 4.7TCr | |
| 18.44x | 3.28x | 8.55x | 7.13% | 4.05TCr | |
| 14.01x | 3.76x | 9.44x | 4.76% | 2.1TCr | |
| 10.81x | 2.69x | 8.95x | 7.89% | 1.67TCr | |
| 13.06x | 4.16x | 7.72x | 6.48% | 1.58TCr | |
| 15.38x | 3.55x | 12.06x | 3.66% | 1.2TCr | |
| 49.67x | 5.5x | 29.75x | 1.08% | 984.62Cr | |
| 10.51x | 1.33x | 8.08x | 5.54% | 833.69Cr | |
| Average | 18.22x | 3.96x | 11.85x | 4.81% | 4.51TCr | |
| Weighted average by Cap. | 17.80x | 6.08x | 11.38x | 4.47% |
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
- Y92 Stock
- TBVPF Stock
- Valuation Thai Beverage
Select your edition
All financial news and data tailored to specific country editions
