|
End-of-day quote
Thailand S.E.
11/11/2026
|
5-day change | 1st Jan Change | ||
| 21.70 THB | 0.00% |
|
+5.85% | -10.70% |
| 28/08 | Minor International Public Company Limited Establishes New Subsidiaries | CI |
| 19/08 | Minor International Public Company Limited, Q2 2026 Earnings Call, Aug 13, 2026 |
Company Valuation: Minor International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 149,896 | 170,119 | 165,076 | 147,419 | 137,502 | 122,053 | - | - |
| Change | - | 13.49% | -2.96% | -10.7% | -6.73% | -11.24% | - | - |
| Enterprise Value (EV) 1 | 256,679 | 170,119 | 253,374 | 226,718 | 221,205 | 205,403 | 196,190 | 202,425 |
| Change | - | -33.72% | 48.94% | -10.52% | -2.43% | -7.14% | -4.49% | 3.18% |
| P/E | -10.2x | 60.8x | 45.4x | 24.5x | 18.8x | 13x | 11.9x | 10.7x |
| PBR | 2.2x | - | 2.15x | 1.68x | 1.54x | 1.31x | 1.28x | 1.23x |
| PEG | - | -1x | 2x | 0.4x | 0.9x | 0.4x | 1.28x | 0.9x |
| Capitalization / Revenue | 2.16x | 1.42x | 1.11x | 0.91x | 0.86x | 0.73x | 0.7x | 0.67x |
| EV / Revenue | 3.69x | 1.42x | 1.7x | 1.41x | 1.38x | 1.23x | 1.13x | 1.1x |
| EV / EBITDA | 22.7x | 4.85x | 6.23x | 5.22x | 5.14x | 4.67x | 4.27x | 4.23x |
| EV / EBIT | -29.8x | 10.8x | 12.5x | 12.6x | 13.6x | 9.67x | 8.68x | 8.31x |
| EV / FCF | 29.7x | - | 8.67x | 7.44x | 9.31x | 13.2x | 8.55x | 8.55x |
| FCF Yield | 3.37% | - | 11.5% | 13.4% | 10.7% | 7.57% | 11.7% | 11.7% |
| Dividend per Share 2 | - | - | - | - | 0.7 | 0.7292 | 0.796 | 0.8568 |
| Rate of return | - | - | - | - | 2.88% | 3.36% | 3.67% | 3.95% |
| EPS 2 | -2.83 | 0.53 | 0.65 | 1.06 | 1.29 | 1.664 | 1.818 | 2.028 |
| Distribution rate | - | - | - | - | 54.3% | 43.8% | 43.8% | 42.2% |
| Net sales 1 | 69,481 | 119,929 | 149,340 | 161,352 | 160,619 | 166,798 | 174,061 | 183,360 |
| EBITDA 1 | 11,323 | 35,073 | 40,673 | 43,394 | 42,999 | 43,958 | 45,942 | 47,810 |
| EBIT 1 | -8,619 | 15,798 | 20,273 | 17,936 | 16,260 | 21,239 | 22,590 | 24,358 |
| Net income 1 | -13,167 | 4,286 | 5,407 | 7,750 | 9,009 | 10,007 | 10,808 | 11,983 |
| Net Debt 1 | 106,783 | - | 88,298 | 79,299 | 83,703 | 83,350 | 74,136 | 80,371 |
| Reference price 2 | 28.75 | 32.25 | 29.50 | 26.00 | 24.30 | 21.70 | 21.70 | 21.70 |
| Nbr of stocks (in thousands) | 5,213,770 | 5,275,015 | 5,595,798 | 5,669,977 | 5,658,527 | 5,624,575 | - | - |
| Announcement Date | 25/2/22 | 23/2/23 | 8/2/24 | 14/2/25 | 13/2/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.04x | 1.23x | 4.67x | 3.36% | 3.63B | |
| 37.32x | 4.56x | 21.03x | 0.67% | 110B | |
| 19.2x | 5.73x | 14.54x | 1.66% | 90.9B | |
| 44.96x | 7.51x | 23.93x | 0.16% | 84.5B | |
| 13.99x | 2.34x | 9.07x | 1.94% | 41.33B | |
| 30.34x | 11.44x | 20.52x | 1.18% | 26.44B | |
| 64.79x | 3.03x | 18.34x | 0.32% | 17.89B | |
| 19.2x | 3.48x | 9.86x | 4.17% | 15.56B | |
| 53.97x | 10.89x | 31.89x | 0.38% | 13.51B | |
| 23.33x | 2.61x | 11.97x | 2.77% | 13.6B | |
| Average | 32.01x | 5.28x | 16.58x | 1.66% | 42B | |
| Weighted average by Cap. | 32.54x | 5.63x | 18.37x | 1.14% |
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
- MINT Stock
- Valuation Minor International
Select your edition
All financial news and data tailored to specific country editions
