Sign in to continue:

Tuesday, February 3rd, 2026

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.

Adani Group Sells $1.1 Billion Stake in Adani Wilmar: Strategic Focus on Core Infrastructure

In a strategic realignment of its portfolio, Indian billionaire Gautam Adani’s Adani Group has announced the sale of a 20% stake in Adani Wilmar for ₹71.48 billion (S$1.1 billion). The move, part of Adani...

Boustead Singapore Uptrend Continues, Gold Surges Past $4,000 & Wilmar International Outlook Improves – Singapore Retail Research Highlights October 2025

Broker Name: CGS International Date of Report: October 9, 2025 Excerpt from CGS International report. Report Summary Gold prices have surged past \$4,000 an ounce, driven by economic uncertainties, geopolitical tensions, and strong demand...

Battle for CDL: Family Feud Pits Kwek Leng Beng Against Son in Boardroom Power Struggle 

A fierce power struggle is unfolding at City Developments Limited (CDL) as executive chairman Kwek Leng Beng clashes with his son, CEO Sherman Kwek, over control of the board. The Battle Lines: Father vs....