Valuation TQR

Stocks

End-of-day quote Thailand S.E. 28/09/2026			5-day change	1st Jan Change
5.900 ^THB	-1.67%		-3.28%	+18.00%

06/08	TQR Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06/08	TQR Public Company Limited Announces the Interim Cash Dividend on the Operation from January 1, 2026 to June 30, 2026, Payable on September 4, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	3,289	2,691	1,552	1,346	1,150
Change	-	-18.18%	-42.31%	-13.33%	-14.53%
Enterprise Value (EV) ¹	2,885	2,272	1,165	921.8	709.2
Change	-	-21.27%	-48.74%	-20.84%	-23.06%
P/E	32.6x	27.4x	15.5x	13.4x	11.4x
PBR	7.18x	5.43x	3.12x	2.63x	2.2x
PEG	-0.5x	-10.45x	7.31x	319.35x	14.86x
Capitalization / Revenue	14.4x	11.1x	6.21x	5.2x	4.12x
EV / Revenue	12.6x	9.33x	4.66x	3.56x	2.54x
EV / EBITDA	30x	18.1x	8.75x	7.35x	5.33x
EV / EBIT	30.6x	18.4x	8.87x	7.45x	5.41x
EV / FCF	-202x	38.4x	15.5x	8.12x	7.73x
FCF Yield	-0.5%	2.61%	6.46%	12.3%	12.9%
Dividend per Share ²	0.318	0.39	0.4	0.4	0.4
Rate of return	2.22%	3.33%	5.93%	6.84%	8%
EPS ²	0.4386	0.4271	0.4361	0.4363	0.4397
Distribution rate	72.5%	91.3%	91.7%	91.7%	91%
Net sales ¹	229.1	243.5	249.9	258.9	279
EBITDA ¹	96.09	125.4	133	125.4	133
EBIT ¹	94.39	123.7	131.3	123.7	131.1
Net income ¹	97.48	98.23	100.3	100.4	101.1
Net Debt ¹	-403.5	-419.3	-388	-423.7	-440.8
Reference price ²	14.300	11.700	6.750	5.850	5.000
Nbr of stocks (in thousands)	2,30,000	2,30,000	2,30,000	2,30,000	2,30,000
Announcement Date	21/02/22	21/02/23	28/02/24	21/02/25	24/02/26

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.($)
TQR	-	-	-	-	4.04Cr
ARTHUR J. GALLAGHER & CO.	27.35x	4.25x	13.12x	1.2%	5.88TCr
AON PLC	19.16x	3.99x	11.7x	1.14%	5.77TCr
TALANX AG	10.88x	0.68x	-	3.67%	3.55TCr
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	17.45x	3.02x	10.83x	1.29%	2.71TCr
BROWN & BROWN, INC.	17.52x	3.87x	10.96x	1.12%	2.02TCr
CAIXA SEGURIDADE PARTICIPAÇÕES S.A.	13.16x	-	-	6.89%	1.16TCr
RYAN SPECIALTY HOLDINGS, INC.	41.5x	2.41x	7.78x	1.35%	465.36Cr
STEADFAST GROUP LIMITED	18.52x	3.25x	9.9x	3.87%	447.56Cr
NEPTUNE INSURANCE HOLDINGS INC.	71.73x	18.03x	29.81x	-.--%	381.51Cr
Average	26.36x	4.94x	13.44x	2.28%	2.24TCr
Weighted average by Cap.	20.68x	3.58x	12.20x	1.91%