Valuation Haad Thip

Stocks

End-of-day quote Thailand S.E. 29/09/2026			5-day change	1st Jan Change
15.30 ^THB	-0.65%		-2.55%	+2.68%

26/08	Haad Thip Public Company Limited Announces Cash Dividend Payment for the Operating Period from 01 January 2026 to 30-June 2026, Payable on 23 September 2026	CI
14/08	Haad Thip Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,431	7,134	5,627	6,632	6,551	5,989
Change	-	10.94%	-21.13%	17.86%	-1.21%	-8.59%
Enterprise Value (EV) ¹	6,596	7,330	6,076	7,222	7,529	7,258
Change	-	11.13%	-17.11%	18.86%	4.25%	-3.61%
P/E	11.4x	13.3x	12.9x	11.1x	10.9x	10.5x
PBR	1.86x	1.98x	1.5x	1.69x	1.59x	1.41x
PEG	-	-2.43x	-0.7x	0.3x	20.92x	-1.89x
Capitalization / Revenue	1.23x	1.33x	0.96x	1.04x	0.8x	0.9x
EV / Revenue	1.26x	1.37x	1.04x	1.14x	0.92x	1.09x
EV / EBITDA	6.82x	8.27x	7.72x	7.08x	7x	6.45x
EV / EBIT	10.2x	11.4x	11.3x	9.59x	9.83x	9.67x
EV / FCF	9.66x	21.2x	109x	35.6x	73.8x	-57.4x
FCF Yield	10.4%	4.71%	0.92%	2.81%	1.36%	-1.74%
Dividend per Share ²	0.95	0.895	0.76	1.04	1.05	0.99
Rate of return	5.94%	5.04%	5.43%	6.3%	6.44%	6.64%
EPS ²	1.409	1.332	1.082	1.489	1.497	1.414
Distribution rate	67.4%	67.2%	70.2%	69.8%	70.1%	70%
Net sales ¹	5,248	5,359	5,835	6,363	8,189	6,632
EBITDA ¹	967.3	886.7	787.2	1,019	1,076	1,125
EBIT ¹	649.2	641.4	535.5	752.9	765.6	750.4
Net income ¹	566.3	535.4	435.1	598.6	601.7	568.2
Net Debt ¹	165.6	196.3	449.2	590.7	978.2	1,269
Reference price ²	16.00	17.75	14.00	16.50	16.30	14.90
Nbr of stocks (in thousands)	401,921	401,921	401,921	401,920	401,920	401,921
Announcement Date	25/2/21	25/2/22	28/2/23	29/2/24	28/2/25	2/3/26

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.($)
HAAD THIP	-	-	-	-	183M
THE COCA-COLA COMPANY	25.9x	8.02x	22.98x	2.45%	374B
KEURIG DR PEPPER INC.	19.02x	2.69x	10.5x	3.02%	42.23B
COCA-COLA HELLENIC	17.58x	1.55x	9.68x	2.58%	20.93B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.48x	1.45x	7.11x	4.96%	18.31B
VARUN BEVERAGES LIMITED	42.48x	5.64x	24.46x	0.43%	15.16B
SUNTORY BEVERAGE & FOOD LIMITED	15.53x	0.65x	4.92x	2.68%	8.76B
CELSIUS HOLDINGS, INC.	23.17x	2.2x	9.94x	-.--%	7.01B
PRIMO BRANDS CORPORATION	22.71x	1.69x	7.79x	2.49%	6.98B
Average	22.86x	2.99x	12.17x	2.33%	54.8B
Weighted average by Cap.	24.85x	6.67x	20.08x	2.51%