Tuesday, June 17th, 2025

Thai Beverage (THBEV) Stock Outlook 2025: Vietnam Beer Tax Hike Deferred, Earnings Forecast, and Investment Analysis

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.

Valuetronics 1HFY25 Results: New Customers and AI Joint Venture Drive Growth Prospects

Comprehensive Analysis of Valuetronics Holdings – November 14, 2024 Comprehensive Analysis of Valuetronics Holdings – November 14, 2024 Date: November 14, 2024Broker Name: UOB Kay Hian Valuetronics Holdings: A Deep Dive into 1HFY25 Results...

Efficiency-Driven Growth Propels Haier Smart Home Amid Global Expansion

Report Date: October 30, 2024Broker: UOB Kay Hian Company Overview BackgroundHaier Smart Home, headquartered in Qingdao, Shandong, is a major player in home appliances and consumer electronics. As a subsidiary of Haier Group Corporation,...

Gamuda (GAM MK) – Positive on Upper Padas HEP, but Setback at Rasau

Gamuda (GAM MK) – Positive on Upper Padas HEP, but Setback at Rasau Recommendation: BUY Target Price: MYR 8.00 Previous Price Target: MYR 7.25 Date of Recommendation: September 9, 2024 Broker Company: Maybank Investment...