Valuation Supalai

Stocks

End-of-day quote Thailand S.E. Other stock markets 16/06/2026			5-day change	1st Jan Change
15.70 ^THB	-1.26%		+1.95%	-7.65%

05-14	Supalai Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-12	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	29,617	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-7.65%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	59,716	60,628	58,757
Change	-	-24.05%	23.85%	9.92%	2.57%	-9.89%	1.53%	-3.09%
P/E Ratio	6.25x	5.8x	6.06x	5.74x	8.13x	6.8x	6.36x	5.77x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.53x	0.51x	0.49x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	0.6x	0.94x	0.6x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.17x	1.13x	1.07x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.35x	2.31x	2.12x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	10.8x	10.7x	9.56x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	12.1x	11.9x	10.5x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	6.46x	13.4x	15.3x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	15.5%	7.46%	6.55%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.251	1.301	1.405
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.97%	8.28%	8.95%
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%	54.2%	52.7%	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	15.70	15.70	15.70
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	6.88x	2.37x	10.87x	7.87%	922M
SUN HUNG KAI PROPERTIES LIMITED	15.33x	4.76x	13.05x	3.26%	44.24B
CHINA RESOURCES LAND LIMITED	9.12x	1.53x	7.66x	3.91%	32.84B
MITSUBISHI ESTATE CO., LTD.	23.47x	4.51x	18.92x	1.08%	32.22B
EMAAR PROPERTIES	5.94x	0.67x	1.35x	8.55%	28.15B
MITSUI FUDOSAN CO., LTD.	15.84x	3.21x	15.88x	2.21%	26.65B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.81x	1.78x	15.13x	3.2%	21.84B
CK ASSET HOLDINGS LIMITED	9.61x	2.32x	7.98x	3.87%	20.99B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.98x	6.81x	19.31x	1.19%	21.25B
ALPHA DHABI HOLDING	14.73x	0.94x	6.21x	2.53%	20.44B
Average	12.87x	2.89x	11.64x	3.77%	24.95B
Weighted average by Cap.	13.74x	3.06x	11.80x	3.38%