Valuation Scan Inter Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-11			5-day change	1st Jan Change
0.4700 ^THB	0.00%		+2.17%	+17.50%

Aug. 19	Scan Inter Sets Up Three Units in Gas Production, Waste Treatment	MT
Aug. 19	Scan Inter Public Company Limited Completes Registration For Establishment Of Subsidiaries In Thailand	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,052	2,496	2,544	2,040	740.4	485.5
Change	-	21.64%	1.92%	-19.81%	-63.71%	-34.43%
Enterprise Value (EV) ¹	4,612	5,068	4,761	4,584	3,180	2,576
Change	-	9.88%	-6.05%	-3.73%	-30.62%	-19%
P/E	47.3x	36.6x	7.42x	12.2x	-3.4x	-1.31x
PBR	0.79x	0.93x	0.85x	0.66x	0.26x	0.2x
PEG	-	0.6x	0x	-0.2x	0x	-0x
Capitalization / Revenue	1.37x	1.48x	1.82x	1.09x	0.46x	0.37x
EV / Revenue	3.08x	3.01x	3.4x	2.44x	1.99x	1.94x
EV / EBITDA	25.5x	19.6x	26.3x	16.9x	19.8x	23.8x
EV / EBIT	93.2x	46.9x	71.2x	27.3x	44.5x	126x
EV / FCF	-98.6x	-11.5x	20.9x	-188x	12.5x	-183x
FCF Yield	-1.01%	-8.71%	4.79%	-0.53%	7.98%	-0.55%
Dividend per Share ²	0.0425	0.055	0.055	0.0124	-	-
Rate of return	2.49%	2.64%	2.59%	0.73%	-	-
EPS ²	0.0361	0.0569	0.2856	0.1398	-0.1794	-0.3063
Distribution rate	118%	96.7%	19.3%	8.87%	-	-
Net sales ¹	1,496	1,686	1,400	1,878	1,596	1,330
EBITDA ¹	181.1	259.2	181.3	272	160.6	108.2
EBIT ¹	49.51	108.1	66.84	168	71.53	20.5
Net income ¹	43.37	68.23	342.7	167.8	-217.4	-371.1
Net Debt ¹	2,560	2,572	2,217	2,544	2,440	2,091
Reference price ²	1.7100	2.0800	2.1200	1.7000	0.6100	0.4000
Nbr of stocks (in thousands)	1,200,000	1,200,000	1,200,000	1,200,000	1,213,717	1,213,722
Announcement Date	2/25/21	2/25/22	2/24/23	2/20/24	2/28/25	2/27/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE HONG KONG AND CHINA GAS COMPANY LIMITED	21.29x	3.38x	14.67x	4.87%	17.08B
ITALGAS S.P.A.	11.25x	6.91x	9.03x	5.78%	9.77B
ENN NATURAL GAS CO., LTD.	10.66x	0.55x	4.3x	5.99%	8.78B
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	14.25x	5.86x	20.85x	9.32%	8.7B
KUNLUN ENERGY COMPANY LIMITED	9.57x	0.21x	2.55x	5.24%	8.17B
UGI CORPORATION	13.47x	-	-	3.95%	8.15B
ENN ENERGY HOLDINGS LIMITED	7.55x	0.5x	4.7x	6.6%	6.82B
SOUTHWEST GAS HOLDINGS, INC.	19.54x	5.22x	10.89x	2.96%	6.24B
Average	13.45x	3.24x	9.57x	5.59%	9.21B
Weighted average by Cap.	14.28x	3.34x	10.36x	5.59%