Valuation TQR

Stocks

End-of-day quote Thailand S.E. 09/09/2026			5-day change	1st Jan Change
6.300 ^THB	+0.80%		-2.33%	+26.00%

06/08	TQR Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06/08	TQR Public Company Limited Announces the Interim Cash Dividend on the Operation from January 1, 2026 to June 30, 2026, Payable on September 4, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	3,289	2,691	1,552	1,346	1,150
Change	-	-18.18%	-42.31%	-13.33%	-14.53%
Enterprise Value (EV) ¹	2,885	2,272	1,165	921.8	709.2
Change	-	-21.27%	-48.74%	-20.84%	-23.06%
P/E	32.6x	27.4x	15.5x	13.4x	11.4x
PBR	7.18x	5.43x	3.12x	2.63x	2.2x
PEG	-0.5x	-10.45x	7.31x	319.35x	14.86x
Capitalization / Revenue	14.4x	11.1x	6.21x	5.2x	4.12x
EV / Revenue	12.6x	9.33x	4.66x	3.56x	2.54x
EV / EBITDA	30x	18.1x	8.75x	7.35x	5.33x
EV / EBIT	30.6x	18.4x	8.87x	7.45x	5.41x
EV / FCF	-202x	38.4x	15.5x	8.12x	7.73x
FCF Yield	-0.5%	2.61%	6.46%	12.3%	12.9%
Dividend per Share ²	0.318	0.39	0.4	0.4	0.4
Rate of return	2.22%	3.33%	5.93%	6.84%	8%
EPS ²	0.4386	0.4271	0.4361	0.4363	0.4397
Distribution rate	72.5%	91.3%	91.7%	91.7%	91%
Net sales ¹	229.1	243.5	249.9	258.9	279
EBITDA ¹	96.09	125.4	133	125.4	133
EBIT ¹	94.39	123.7	131.3	123.7	131.1
Net income ¹	97.48	98.23	100.3	100.4	101.1
Net Debt ¹	-403.5	-419.3	-388	-423.7	-440.8
Reference price ²	14.300	11.700	6.750	5.850	5.000
Nbr of stocks (in thousands)	230,000	230,000	230,000	230,000	230,000
Announcement Date	21/2/22	21/2/23	28/2/24	21/2/25	24/2/26

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.($)
TQR	-	-	-	-	44.01M
AON PLC	20.96x	4.31x	12.72x	1.04%	64.63B
ARTHUR J. GALLAGHER & CO.	28.31x	4.45x	13.71x	1.14%	62.62B
TALANX AG	10.73x	0.67x	-	3.72%	35.75B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	18.62x	3.19x	11.45x	1.21%	29.14B
BROWN & BROWN, INC.	19.17x	4.14x	11.73x	1.02%	22.26B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A.	12.66x	-	-	7.17%	11.61B
RYAN SPECIALTY HOLDINGS, INC.	43.21x	2.47x	7.97x	1.3%	4.82B
STEADFAST GROUP LIMITED	18.42x	3.24x	9.86x	3.89%	4.57B
NEPTUNE INSURANCE HOLDINGS INC.	82.44x	20.81x	34.4x	-.--%	4.34B
Average	28.28x	5.41x	14.55x	2.28%	23.98B
Weighted average by Cap.	22.01x	3.87x	13.04x	1.82%