CGS International
June 16, 2025
Vietnam Defers Beer Excise Tax Hike: What It Means for Thai Beverage and Industry Peers
Introduction: Vietnam’s Tax Change Offers Relief to Beverage Sector
Vietnam’s National Assembly has approved a significant change to the proposed schedule for excise tax hikes on beer, offering much-needed breathing room to beverage companies operating in the country. This development has direct implications for Thai Beverage (THBEV), its subsidiary SABECO, and a broad array of regional and global peers in the spirits, beer, and non-alcoholic beverage segments.
Key Highlights
- The special consumption tax on beer in Vietnam will remain at 65% through 2026 and then increase by 5 percentage points annually, reaching 90% by 2031.
- This phased approach is more gradual than the Ministry of Finance’s earlier proposal, which aimed for an 80% rate by 2026 and 100% by 2030.
- THBEV is expected to pass most of the tax burden to consumers, resulting in estimated annual average selling price (ASP) increases of around 3% through 2031.
- A new 8% tax on sugary beverages (with more than 5g sugar per 100ml) will start from 2027, but THBEV’s exposure here is minimal.
- CGS International reiterates an Add rating on THBEV with a target price of S\$0.56, representing a 21.7% upside from the current price.
Vietnam’s Phased Excise Tax Hike: Gradual, Not Abrupt
- On June 14, 2025, the Vietnamese National Assembly approved a phased-in excise tax increase for beer, maintaining the current 65% rate in 2026 and raising it by 5 percentage points each year, reaching 90% by 2031.
- This approach is notably less aggressive than last year’s Ministry of Finance proposal, which targeted 80% in 2026 and 100% in 2030. The change aims to help consumers gradually adjust to higher prices.
Implications for THBEV and SABECO: Margin Management and Competitive Pricing
- THBEV’s Vietnam subsidiary, SABECO, is positioned to offset the tax increase by incrementally raising beer prices—about 3% annually through 2031, assuming full pass-through to consumers.
- This tax schedule is less disruptive than initially feared—previous projections saw a 9% front-loaded ASP impact by 2026, followed by a 3% CAGR in price increases from 2026 to 2030.
- The more gradual implementation grants SABECO flexibility in 2025 to respond to current downtrading trends with more competitive pricing.
- Updates on THBEV’s strategy are expected at its Annual Information Meeting on June 20, 2025.
- The new 8% tax on high-sugar beverages, effective from 2027, will have negligible impact on SABECO, as non-alcoholic beverages contributed less than 1% of FY24 revenue.
THBEV: Valuation, Financial Performance, and Outlook
- CGS International maintains an Add rating on THBEV, citing that current valuation (approximately 9.7x forward P/E) is the lowest in five years and more than 1.5 standard deviations below the five-year mean—even as the broker projects an 8% core EPS CAGR from FY25 to FY27.
- Potential re-rating catalysts include stronger margins from cost controls and volume increases from downtrading in Vietnam. Downside risks include prolonged macroeconomic weakness and higher SG&A expenses.
Key Financial Forecasts (THBEV)
|
Sep-25F |
Sep-26F |
Sep-27F |
Net Profit (THBm) |
26,476 |
29,875 |
30,920 |
Core EPS (THB) |
1.05 |
1.19 |
1.23 |
Core EPS Growth |
-2.7% |
12.8% |
3.5% |
FD Core P/E (x) |
11.02 |
9.77 |
9.44 |
Recurring ROE |
17.2% |
18.0% |
17.2% |
P/BV (x) |
1.83 |
1.69 |
1.56 |
DPS (THB) |
0.65 |
0.65 |
0.65 |
Dividend Yield |
5.60% |
5.60% |
5.60% |
Peer Comparison: Spirits, Beer, and Non-Alcoholic Beverage Companies
Spirits Companies
Company |
Ticker |
Rec |
Price (lcl curr) |
Target Price (lcl curr) |
Market Cap (US\$ m) |
P/BV (CY25F) |
ROE (CY25F) |
Dividend Yield (CY25F) |
EV/EBITDA (CY25F) |
P/E (CY25F) |
Thai Beverage |
THBEV SP |
Add |
0.46 |
0.56 |
9,006 |
1.79 |
17.6% |
5.6% |
7.5 |
10.7 |
Jiangsu King’s Luck Brewery |
603369 CH |
Add |
39.28 |
51 |
6,819 |
2.8 |
22.1% |
3.3% |
8.8 |
13.4 |
Jiangsu Yanghe Brewery |
002304 CH |
Hold |
63.83 |
66 |
13,388 |
1.9 |
11.0% |
7.3% |
8.9 |
17.2 |
Kweichow Moutai |
600519 CH |
Add |
1426.95 |
1862 |
249,569 |
6.8 |
38.3% |
4.0% |
12.7 |
18.9 |
Luzhou Laojiao |
000568 CH |
Hold |
109.08 |
122 |
22,354 |
3.1 |
28.0% |
6.0% |
6.9 |
11.6 |
Shanxi Xinghuacun Fen Wine |
600809 CH |
Add |
171.1 |
234 |
29,062 |
5.1 |
35.1% |
3.8% |
11.1 |
15.8 |
Wuliangye Yibin |
000858 CH |
Hold |
119.12 |
141.5 |
64,376 |
3.1 |
23.9% |
5.2% |
7.0 |
13.4 |
Brown-Forman Corp |
BF/B US |
NR |
26.44 |
NA |
12,527 |
2.9 |
20.2% |
3.5% |
12.7 |
14.4 |
Davide Campari-Milano NV |
CPR IM |
NR |
5.632 |
NA |
8,013 |
1.7 |
9.0% |
1.2% |
12.3 |
19.2 |
Diageo PLC |
DGE LN |
NR |
1950 |
NA |
58,993 |
4.9 |
33.3% |
3.9% |
13.3 |
16.0 |
Pernod Ricard SA |
RI FP |
NR |
89.7 |
NA |
26,147 |
1.4 |
10.7% |
5.9% |
11.1 |
13.3 |
Remy Cointreau SA |
RCO FP |
NR |
50.9 |
NA |
3,068 |
1.3 |
5.8% |
2.8% |
12.6 |
21.6 |
Simple average (Spirits): 15.9x P/E CY25F, 21.6% ROE, 4.2% dividend yield
Beer Companies
Company |
Ticker |
Rec |
Price |
Target Price |
Market Cap (US\$ m) |
P/BV (CY25F) |
ROE (CY25F) |
Dividend Yield (CY25F) |
P/E (CY25F) |
Carlsberg Brewery (M) |
CAB MK |
Add |
19.58 |
23.5 |
1,410 |
18.4 |
120.4% |
6.1% |
16.4 |
Heineken Malaysia Bhd |
HEIM MK |
Add |
27.32 |
31.9 |
1,944 |
15.3 |
89.5% |
5.8% |
17.1 |
Tsingtao Brewery |
168 HK |
Add |
51.05 |
66.1 |
11,139 |
2.5 |
18.2% |
5.1% |
12.8 |
Ambev SA |
ABEV3 BZ |
NR |
13.64 |
NA |
38,778 |
2.2 |
16.0% |
6.6% |
13.8 |
Anheuser-Busch InBev SA/NV |
ABI BB |
NR |
61.96 |
NA |
144,567 |
1.7 |
9.3% |
1.7% |
19.5 |
Asahi Group Holdings Ltd |
2502 JP |
NR |
1,882 |
NA |
19,868 |
1.0 |
7.1% |
2.7% |
14.5 |
Budweiser Brewing Co APAC Ltd |
1876 HK |
NR |
7.94 |
NA |
13,396 |
1.3 |
7.6% |
5.7% |
17.0 |
Heineken NV |
HEIA NA |
NR |
78.10 |
NA |
51,981 |
2.2 |
13.5% |
2.5% |
16.1 |
Kirin Holdings Co Ltd |
2503 JP |
NR |
2,051 |
NA |
13,015 |
1.3 |
11.5% |
3.6% |
11.1 |
Saigon Beer Alcohol Beverage C (SABECO) |
SAB VN |
NR |
49,100 |
NA |
2,415 |
3.0 |
19.4% |
7.7% |
14.7 |
Sapporo Holdings Ltd |
2501 JP |
NR |
7,311 |
NA |
3,999 |
2.9 |
6.2% |
0.8% |
46.0 |
Simple average (Beer): 18.1x P/E CY25F, 29.0% ROE, 4.4% dividend yield
Non-Alcoholic Beverage Companies
Company |
Ticker |
Rec |
Price |
Target Price |
Market Cap (US\$ m) |
P/BV (CY25F) |
ROE (CY25F) |
Dividend Yield (CY25F) |
P/E (CY25F) |
Carabao Group |
CBG TB |
Add |
53.00 |
81.00 |
1,635 |
3.5 |
23.8% |
3.6% |
15.4 |
Fraser & Neave Holdings |
FNH MK |
Add |
28.32 |
36.50 |
2,446 |
2.6 |
15.6% |
3.0% |
17.8 |
Nestle (Malaysia) |
NESZ MK |
Reduce |
73.82 |
78.00 |
4,077 |
29.5 |
96.7% |
3.0% |
31.4 |
Osotspa |
OSP TB |
Hold |
15.40 |
16.40 |
1,427 |
2.7 |
19.8% |
6.5% |
14.2 |
Ito En Ltd |
2593 JP |
NR |
3,246 |
NA |
1,920 |
1.8 |
9.1% |
1.4% |
27.6 |
Lifedrink Co Inc |
2585 JP |
NR |
2,014 |
NA |
731 |
6.2 |
26.6% |
0.7% |
31.0 |
Suntory Beverage & Food Ltd |
2587 JP |
NR |
4,646 |
NA |
9,967 |
1.2 |
7.6% |
2.6% |
15.5 |
Simple average (Non-Alcoholic Beverages): 21.8x P/E CY25F, 28.5% ROE, 3.0% dividend yield
THBEV: By the Numbers—Financials and Key Ratios
THBEV Profit & Loss (THBm)
|
Sep-24A |
Sep-25F |
Sep-26F |
Sep-27F |
Total Net Revenues |
340,289 |
350,970 |
365,663 |
377,725 |
Gross Profit |
103,208 |
107,244 |
112,282 |
115,546 |
Operating EBITDA |
61,650 |
61,288 |
65,817 |
67,514 |
Net Profit |
27,216 |
26,476 |
29,875 |
30,920 |
Key Ratios
|
Sep-24A |
Sep-25F |
Sep-26F |
Sep-27F |
Revenue Growth |
2.2% |
3.1% |
4.2% |
3.3% |
Operating EBITDA Margin |
18.1% |
17.5% |
18.0% |
17.9% |
Return on Average Assets |
7.03% |
7.35% |
7.79% |
7.86% |
ROIC (%) |
11.2% |
11.3% |
12.3% |
12.7% |
Dividend Yield |
5.60% |
5.60% |
5.60% |
5.60% |
THBEV Key Volumes
- Spirit volume (m litres): 637.8 (Sep-24A), 637.8 (Sep-25F), 647.4 (Sep-26F), 653.8 (Sep-27F)
- Beer volume (m litres): 2,314.1 (Sep-24A), 2,418.3 (Sep-25F), 2,519.4 (Sep-26F), 2,584.8 (Sep-27F)
- Non-alcoholic beverage volume (m litres): 3,218.9 (Sep-24A), 3,380.1 (Sep-25F), 3,534.7 (Sep-26F), 3,650.1 (Sep-27F)
Shareholder Information and Market Performance
- Major shareholders: Sriwana Co Ltd (56.8%), Maxtop Management Corp (7.1%), Capital Group Companies (5.0%)
- Market cap: US\$9,006m / S\$11,560m
- Free float: 29.3%
- Current price: S\$0.46, Target price: S\$0.56, Upside: 21.7%, Dividend yield: 5.6%
- 1M/3M/12M Price Performance: -7.1% / -9.8% / -4.2% (absolute); -8.8% / -14.0% / -33.6% (relative)
Conclusion: Outlook for THBEV and Sector Peers
The delayed and phased excise tax increase in Vietnam represents a material positive for THBEV and its Vietnam subsidiary SABECO, providing the company with operational flexibility and time to adapt pricing strategies. With its current valuation at multi-year lows, strong dividend yield, and resilient profit outlook, THBEV stands out as an attractive play in the Asia-Pacific beverage sector. Peer analysis reveals a diverse landscape, with THBEV’s fundamentals holding up well against both regional giants and global competitors in spirits, beer, and non-alcoholic beverages. Investors should watch for updates following THBEV’s upcoming Annual Information Meeting for further clarity on management’s response and growth strategies.