Valuation Thai Union Group OTC Markets

Stocks

Market Closed - OTC Markets 01:09:27 05/06/2025 am IST			5-day change	1st Jan Change
0.4300 ^USD	-4.44%		-.--%	-

08/09	Thai Union Feedmill Forms New Subsidiary in Ecuador	MT
04/09	Thai Union Group Public Company Limited, Q1 2026 Earnings Call, May 06, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	90,769	78,672	66,827	55,317	49,345	48,960	-	-
Change	-	-13.33%	-15.06%	-17.22%	-10.8%	-0.78%	-	-
Enterprise Value (EV) ¹	1,52,087	1,26,000	1,18,365	1,15,495	1,16,015	1,09,573	1,09,104	1,06,994
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-5.55%	-0.43%	-1.93%
P/E	11.7x	11.5x	-4.76x	12x	11x	10.9x	10.2x	9.41x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.1x	1.05x	0.99x
PEG	-	-1x	0x	-0x	1.49x	13.51x	1.53x	1.15x
Capitalization / Revenue	0.64x	0.51x	0.49x	0.4x	0.37x	0.35x	0.34x	0.33x
EV / Revenue	1.08x	0.81x	0.87x	0.83x	0.87x	0.79x	0.76x	0.73x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	9.05x	8.5x	8.04x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	15.1x	14x	12.8x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	15.7x	21.1x	19.8x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	6.38%	4.75%	5.04%
Dividend per Share ²	0.95	0.84	0.54	0.66	0.7	0.7431	0.7959	0.8664
Rate of return	4.87%	4.97%	3.6%	5.08%	5.47%	5.85%	6.27%	6.82%
EPS ²	1.66	1.47	-3.15	1.08	1.16	1.169	1.247	1.349
Distribution rate	57.2%	57.1%	-17.1%	61.1%	60.3%	63.6%	63.8%	64.2%
Net sales ¹	1,41,048	1,55,586	1,36,153	1,38,433	1,32,719	1,38,447	1,42,752	1,47,104
EBITDA ¹	12,440	12,374	11,103	11,587	10,380	12,107	12,835	13,302
EBIT ¹	8,256	8,050	6,912	7,222	6,170	7,269	7,818	8,341
Net income ¹	8,013	7,138	-13,933	4,985	4,609	4,831	5,214	5,685
Net Debt ¹	61,318	47,328	51,538	60,178	66,670	60,613	60,143	58,034
Reference price ²	19.50	16.90	15.00	13.00	12.80	12.70	12.70	12.70
Nbr of stocks (in thousands)	46,54,815	46,55,133	44,55,133	42,55,133	38,55,094	38,55,133	-	-
Announcement Date	23/02/22	20/02/23	19/02/24	17/02/25	19/02/26	-	-	-

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.($)
MOWI ASA	34.18x	2.05x	9.47x	4.05%	1.17TCr
SALMAR ASA	25.01x	3.1x	11.56x	3.82%	853.28Cr
LEROY SEAFOOD	24.99x	1.06x	7.14x	5.71%	281.1Cr
NISSUI CORPORATION	12.11x	0.63x	8.66x	2.91%	231.05Cr
AUSTEVOLL SEAFOOD ASA	16.82x	0.73x	4.71x	7.6%	185.81Cr
THAI UNION GROUP	10.86x	0.79x	9.05x	5.85%	148.33Cr
DONGWON INDUSTRIES CO., LTD.	8.69x	0.34x	3.9x	3.17%	125.79Cr
Average	18.95x	1.24x	7.78x	4.73%	427.69Cr
Weighted average by Cap.	25.70x	1.93x	9.23x	4.33%