|
End-of-day quote
Thailand S.E.
29/10/2026
|
5-day change | 1st Jan Change | ||
| 5.150 THB | -0.96% |
|
-3.74% | -25.90% |
| 07/10 | More rain forecast for Bangkok ahead of IMF-World Bank meetings | RE |
| 05/10 | Thai Airways Suspends CEO Following Flood Crisis Mishandling | MT |
Company Valuation: Thai Airways International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 7,247 | 196,708 | 145,762 | - | - |
| Change | - | 2,614.41% | -25.9% | - | - |
| Enterprise Value (EV) 1 | 7,247 | 235,802 | 198,310 | 188,669 | 193,228 |
| Change | - | 3,153.87% | -15.9% | -4.86% | 2.42% |
| P/E | -0.53x | 6.38x | 8.18x | 6.66x | 6.18x |
| PBR | - | 2.59x | 1.66x | 1.34x | 1.11x |
| PEG | - | -0x | -0.2x | 0.3x | 0.78x |
| Capitalization / Revenue | - | 1.07x | 0.74x | 0.69x | 0.65x |
| EV / Revenue | - | 1.29x | 1.01x | 0.9x | 0.86x |
| EV / EBITDA | - | 4.12x | 4.71x | 3.78x | 3.48x |
| EV / EBIT | - | 5.65x | 7.5x | 5.67x | 5.28x |
| EV / FCF | - | 9.39x | 11.3x | 15.5x | 11.7x |
| FCF Yield | - | 10.6% | 8.84% | 6.44% | 8.55% |
| Dividend per Share 2 | - | 0.21 | 0.1563 | 0.1905 | 0.2078 |
| Rate of return | - | 3.02% | 3.03% | 3.7% | 4.03% |
| EPS 2 | -6.26 | 1.09 | 0.6299 | 0.7728 | 0.8339 |
| Distribution rate | - | 19.3% | 24.8% | 24.6% | 24.9% |
| Net sales 1 | - | 183,442 | 195,672 | 209,737 | 224,410 |
| EBITDA 1 | - | 57,259 | 42,092 | 49,852 | 55,498 |
| EBIT 1 | - | 41,740 | 26,437 | 33,252 | 36,583 |
| Net income 1 | -26,934 | 30,910 | 17,653 | 21,836 | 23,576 |
| Net Debt 1 | - | 39,094 | 52,548 | 42,907 | 47,466 |
| Reference price 2 | 3.320 | 6.950 | 5.150 | 5.150 | 5.150 |
| Nbr of stocks (in thousands) | 2,182,772 | 28,303,292 | 28,303,292 | - | - |
| Announcement Date | 25/2/25 | 27/2/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.26x | 1.02x | 4.74x | 3.01% | 4.36B | |
| 16.22x | 0.89x | 7.9x | 0.98% | 52.58B | |
| 12.11x | 0.74x | 7.47x | -.--% | 33.6B | |
| 13.56x | 1.33x | 6.16x | 1.93% | 26.52B | |
| 7.82x | 0.78x | 3.8x | 2.21% | 23.64B | |
| 17.5x | 0.77x | 7.54x | 1.66% | 21.28B | |
| 62.88x | 2.11x | 12.73x | 0.07% | 19.04B | |
| 30.45x | 1.07x | 5.85x | 3.52% | 16.28B | |
| -9.6x | 1.59x | 11.09x | -.--% | 15.42B | |
| 8.79x | 1.06x | 4.48x | 3.73% | 12.62B | |
| Average | 16.80x | 1.14x | 7.18x | 1.71% | 22.53B | |
| Weighted average by Cap. | 17.17x | 1.07x | 7.39x | 1.37% |
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
- THAI Stock
- Valuation Thai Airways International
Select your edition
All financial news and data tailored to specific country editions
