Valuation Thai Union Group Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 04:24:12 23/07/26 pm AEST			5-day change	1st Jan Change
0.3100 ^EUR	+2.65%		+3.33%	-12.92%

06/07	Thai Union Group Public Company Limited Announces Chief Financial Officer Changes, Effective on July 6, 2026	CI
06/07	Thai Union Group Public Company Limited Announces Appointment of Ludovic Garnier as Managing Director, Finance, Ambient Branded , Effective July 6, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	90,769	78,672	66,827	55,317	49,345	45,876	-	-
Change	-	-13.33%	-15.06%	-17.22%	-10.8%	-7.03%	-	-
Enterprise Value (EV) ¹	152,087	126,000	118,365	115,495	116,015	104,653	102,596	99,698
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-9.79%	-1.97%	-2.82%
P/E	11.7x	11.5x	-4.76x	12x	11x	10.7x	9.98x	9.08x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.07x	1.03x	0.98x
PEG	-	-1x	0x	-0x	1.49x	-2.48x	1.35x	0.91x
Capitalization / Revenue	0.64x	0.51x	0.49x	0.4x	0.37x	0.34x	0.32x	0.32x
EV / Revenue	1.08x	0.81x	0.87x	0.83x	0.87x	0.77x	0.72x	0.69x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	8.66x	7.99x	7.28x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	14.4x	12.9x	11.8x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	15.3x	23.8x	19.6x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	6.54%	4.2%	5.11%
Dividend per Share ²	0.95	0.84	0.54	0.66	0.7	0.6885	0.7568	0.8414
Rate of return	4.87%	4.97%	3.6%	5.08%	5.47%	5.79%	6.36%	7.07%
EPS ²	1.66	1.47	-3.15	1.08	1.16	1.11	1.192	1.311
Distribution rate	57.2%	57.1%	-17.1%	61.1%	60.3%	62%	63.5%	64.2%
Net sales ¹	141,048	155,586	136,153	138,433	132,719	136,772	141,961	145,358
EBITDA ¹	12,440	12,374	11,103	11,587	10,380	12,083	12,833	13,690
EBIT ¹	8,256	8,050	6,912	7,222	6,170	7,283	7,945	8,461
Net income ¹	8,013	7,138	-13,933	4,985	4,609	4,582	5,070	5,598
Net Debt ¹	61,318	47,328	51,538	60,178	66,670	58,777	56,720	53,822
Reference price ²	19.50	16.90	15.00	13.00	12.80	11.90	11.90	11.90
Nbr of stocks (in thousands)	4,654,815	4,655,133	4,455,133	4,255,133	3,855,094	3,855,133	-	-
Announcement Date	23/2/22	20/2/23	19/2/24	17/2/25	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.($)
MOWI ASA	15.05x	1.9x	8.78x	4.08%	10.95B
SALMAR ASA	17.94x	2.83x	9.52x	4.31%	7.1B
LEROY SEAFOOD	13.13x	0.92x	6.25x	6.6%	2.53B
NISSUI CORPORATION	13.26x	0.66x	9.12x	2.67%	2.33B
AUSTEVOLL SEAFOOD ASA	8.26x	0.64x	3.75x	7.72%	1.77B
DONGWON INDUSTRIES CO., LTD.	7.61x	0.32x	3.76x	3.59%	1B
Average	12.54x	1.21x	6.86x	4.83%	4.28B
Weighted average by Cap.	14.74x	1.80x	8.22x	4.5%