Valuation Sabina Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 01/10/2026			5-day change	1st Jan Change
15.40 ^THB	+0.65%		+0.65%	-6.10%

12/08	Sabina Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
11/08	Sabina Public Company Limited Declares Interim Cash Dividend, Payable on September 9, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,880	8,097	8,948	7,054	5,699	5,352	-	-
Change	-	17.68%	10.52%	-21.17%	-19.21%	-6.1%	-	-
Enterprise Value (EV)	7,215	8,351	9,295	7,256	5,597	5,352	5,352	5,352
Change	-	15.74%	11.31%	-21.94%	-22.86%	-4.39%	0%	0%
P/E	23.3x	19.4x	19.4x	15.1x	13.9x	12.7x	11.9x	11.2x
PBR	3.74x	4.34x	4.79x	3.84x	3.11x	2.9x	2.88x	-
PEG	-	0.5x	1.8x	20.08x	-1.2x	5x	1.69x	1.93x
Capitalization / Revenue	2.61x	2.56x	2.61x	1.98x	1.71x	1.59x	1.52x	1.51x
EV / Revenue	0x	0x	0x	0x	0x	1.59x	1.52x	1.51x
EV / EBITDA	0x	0x	0x	0x	0x	9.08x	8.62x	8.04x
EV / EBIT	0x	0x	0x	0x	0x	10.4x	9.93x	-
EV / FCF	-	-	-	-	-	-	11,972,036x	-
FCF Yield	-	-	-	-	-	-	0%	-
Dividend per Share ²	0.85	1.2	1.33	1.34	1.18	1.21	1.295	1.36
Rate of return	4.29%	5.15%	5.17%	6.6%	7.2%	7.86%	8.41%	8.83%
EPS ²	0.85	1.2	1.33	1.34	1.18	1.21	1.295	1.37
Distribution rate	100%	100%	100%	100%	100%	100%	100%	99.3%
Net sales ¹	2,631	3,168	3,431	3,566	3,326	3,363	3,510	3,555
EBITDA ¹	413.5	559.3	667.4	669.4	576	589.5	621	666
EBIT ¹	373	520.1	586.4	591.7	499.4	517	539	-
Net income ¹	294.2	417.2	462.5	464.4	410.8	423	444	475
Net Debt	335	254.1	346.9	201.8	-101.7	-	-	-
Reference price ²	19.80	23.30	25.75	20.30	16.40	15.40	15.40	15.40
Nbr of stocks (in thousands)	347,500	347,500	347,500	347,500	347,500	347,500	-	-
Announcement Date	21/2/22	20/2/23	22/2/24	25/2/25	19/2/26	-	-	-

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.($)
LVMH	17.07x	2.58x	8.55x	3.45%	211B
HERMÈS INTERNATIONAL	29.62x	7.34x	16.22x	1.53%	153B
COMPAGNIE FINANCIERE RICHEMONT	24.7x	3.95x	13.93x	2.33%	123B
TITAN COMPANY LIMITED	63.2x	4.51x	42.06x	0.41%	41.82B
ANTA SPORTS PRODUCTS LIMITED	11.59x	1.75x	6.02x	3.99%	26.29B
RALPH LAUREN CORPORATION	19.62x	2.57x	13.06x	1.06%	21.61B
MONCLER S.P.A.	18.37x	3.5x	8.65x	3.17%	13.29B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.43x	1.18x	7.68x	7.01%	13.78B
Average	24.32x	3.42x	14.52x	2.87%	75.44B
Weighted average by Cap.	24.74x	4.16x	13.95x	2.54%