Valuation Supalai

Stocks

End-of-day quote Thailand S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
15.40 ^THB	+0.65%		0.00%	-9.41%

14/05	Supalai Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
13/05	Supalai posts qtrly profit attributable of 402.1 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,223	47,459	36,327	35,546	32,070	29,051	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-9.41%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	59,150	60,062	58,191
Change	-	-24.05%	23.85%	9.92%	2.57%	-10.74%	1.54%	-3.12%
P/E Ratio	6.25x	5.8x	6.06x	5.74x	8.13x	6.67x	6.24x	5.66x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.52x	0.5x	0.48x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	0.6x	0.92x	0.5x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.14x	1.11x	1.05x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.33x	2.28x	2.09x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	10.7x	10.6x	9.47x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	12x	11.7x	10.4x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	6.4x	13.3x	15.1x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	15.6%	7.53%	6.62%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.254	1.282	1.405
Rate of return	4.41%	-	7.8%	7.42%	8.24%	8.14%	8.33%	9.12%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.31	2.467	2.722
Distribution rate	27.5%	-	47.2%	42.6%	67%	54.3%	52%	51.6%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,374	26,287	27,778
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,528	5,688	6,146
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,932	5,116	5,594
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,483	4,779	5,228
Net Debt ¹	18,264	-	22,453	29,064	34,200	30,099	31,011	29,139
Reference price ²	22.70	24.30	18.60	18.20	17.00	15.40	15.40	15.40
Nbr of stocks (in thousands)	1,948,141	1,953,054	1,953,054	1,953,054	1,886,454	1,886,454	-	-
Announcement Date	22/2/22	21/2/23	20/2/24	25/2/25	25/2/26	-	-	-

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.($)
SUPALAI	6.67x	2.33x	10.7x	8.14%	881M
SUN HUNG KAI PROPERTIES LIMITED	14.77x	4.62x	12.67x	3.39%	42.6B
CHINA RESOURCES LAND LIMITED	9.32x	1.55x	7.76x	3.83%	33.56B
MITSUBISHI ESTATE CO., LTD.	22.67x	4.41x	18.52x	1.12%	31.05B
EMAAR PROPERTIES	5.48x	0.52x	1.05x	9.26%	25.99B
MITSUI FUDOSAN CO., LTD.	15.51x	3.18x	15.71x	2.26%	26.04B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.8x	1.78x	15.12x	3.2%	21.81B
CK ASSET HOLDINGS LIMITED	9.31x	2.24x	7.72x	3.99%	20.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.04x	6.62x	18.77x	1.26%	19.96B
Average	12.28x	3.03x	12.00x	4.05%	24.69B
Weighted average by Cap.	13.25x	3.15x	12.07x	3.56%