No price history available.
Key financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | THBm | 8,728 | 8,357 | 9,312 | 9,122 | 8,993 | 7,772 | N/A | N/A |
| Operating profit | THBm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | THBm | 845 | 601 | 1,087 | 1,193 | 1,545 | 1,771 | N/A | N/A |
| EPS reported | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | THBm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | THBm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | THBm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Saha-Union Public Company Limited operates as a diversified conglomerate, holding investments across numerous industries including textiles, plastics, rubber, metals, trading, energy, real estate, and hospitality. Its comprehensive business activities are organized into distinct divisions: Textile; Plastic, Rubber and Metal; Trading; Energy; Hotel; and Investment and Others. The textile segment is engaged in the contract manufacturing and global distribution of textile goods and apparel, from fundamental sewing accessories like zippers, threads, and buttons, to cotton, polyester cotton, and synthetic fibers utilized in industrial applications, workwear, fashion apparel, and specialized clean room garments. Industrial manufacturing extends to the production and supply of rubber and elastic items, plastic products, vacuum flasks, and stainless steel kitchenware, complemented by mold fabrication and repair services. In its trading capacity, the company serves as a distributor and dealer for crucial data center infrastructure components, operating systems, virtual environments, application software, and security solutions. Energy operations involve cogeneration power plants that generate electricity and steam. Within the hospitality sector, Saha-Union manages the 296-room, five-star Hilton Hua Hin Resort and Spa. Additionally, the company oversees rubber plantations, offers dormitory rentals, invests in the healthcare and chemical sectors, and develops and distributes computer software. Established in Bangkok, Thailand, in 1972, Saha-Union maintains a significant international presence, operating in Thailand, other Asian countries, Europe, the United States, and globally.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Saha-Union Public Company Limited (SUC.BK)
No price history available.
Not enough data to calculate KvantraRank
Based on consensus from external analysts. Not Kvantra's opinion.
Saha-Union Public Company Limited operates as a diversified conglomerate, holding investments across numerous industries including textiles, plastics, rubber, metals, trading, energy, real estate, and hospitality. Its comprehensive business activities are organized into distinct divisions: Textile; Plastic, Rubber and Metal; Trading; Energy; Hotel; and Investment and Others. The textile segment is engaged in the contract manufacturing and global distribution of textile goods and apparel, from fundamental sewing accessories like zippers, threads, and buttons, to cotton, polyester cotton, and synthetic fibers utilized in industrial applications, workwear, fashion apparel, and specialized clean room garments. Industrial manufacturing extends to the production and supply of rubber and elastic items, plastic products, vacuum flasks, and stainless steel kitchenware, complemented by mold fabrication and repair services. In its trading capacity, the company serves as a distributor and dealer for crucial data center infrastructure components, operating systems, virtual environments, application software, and security solutions. Energy operations involve cogeneration power plants that generate electricity and steam. Within the hospitality sector, Saha-Union manages the 296-room, five-star Hilton Hua Hin Resort and Spa. Additionally, the company oversees rubber plantations, offers dormitory rentals, invests in the healthcare and chemical sectors, and develops and distributes computer software. Established in Bangkok, Thailand, in 1972, Saha-Union maintains a significant international presence, operating in Thailand, other Asian countries, Europe, the United States, and globally.