Valuation 3BB Internet Infrastructure Fund

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-22			5-day change	1st Jan Change
6.500 ^THB	+0.78%		0.00%	+3.17%

05-08	Kasikorn Securities Downgrades 3BB Internet Infrastructure Fund to Underperform from Neutral; Price Target is THB6.10	MT
02-24	DBS Bank Downgrades 3BB Internet Infrastructure Fund to Hold from Buy, Price Target is THB6.80	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	82,400	64,400	50,000	41,600	50,400	52,000	52,000	-
Change	-	-21.84%	-22.36%	-16.8%	21.15%	3.17%	0%	-
Enterprise Value (EV)	96,728	64,400	63,047	53,744	60,462	52,000	56,514	56,058
Change	-	-33.42%	-2.1%	-14.76%	12.5%	-14%	8.68%	-0.81%
P/E	9.58x	8.02x	13.7x	-3.73x	9.55x	7.38x	8.51x	8.13x
PBR	0.93x	0.72x	0.59x	0.62x	0.75x	0.75x	0.79x	0.77x
PEG	-	-1.21x	-0.3x	0x	-0x	0.2x	-1.84x	1.7x
Capitalization / Revenue	8.12x	6.35x	4.87x	4.41x	6.78x	6.97x	6.96x	6.93x
EV / Revenue	0x	0x	0x	0x	0x	6.99x	6.96x	6.93x
EV / EBITDA	0x	0x	0x	0x	0x	7.71x	7.76x	7.69x
EV / EBIT	0x	0x	0x	0x	0x	7.74x	7.75x	7.68x
EV / FCF	-	-	0x	0x	0x	8.01x	7.98x	7.86x
FCF Yield	-	-	18.7%	20.6%	16.9%	11.6%	12.5%	12.7%
Dividend per Share ²	0.99	0.95	0.92	0.69	-	0.5159	0.6292	0.6517
Rate of return	9.61%	11.8%	14.7%	13.3%	-	7.94%	9.68%	10%
EPS ²	1.075	1.004	0.4563	-1.392	0.6599	0.8805	0.7634	0.7999
Distribution rate	92.1%	94.6%	202%	-49.6%	-	58.6%	82.4%	81.5%
Net sales ¹	10,144	10,144	10,269	9,437	7,429	7,459	7,468	7,509
EBITDA ¹	9,531	9,519	9,617	8,770	6,723	6,753	6,699	6,766
EBIT ¹	9,531	9,519	9,617	8,770	6,723	6,753	6,705	6,775
Net income ¹	9,101	8,030	3,650	-11,139	5,279	7,044	6,115	6,456
Net Debt	14,328	-	13,047	12,144	10,062	-	4,514	4,058
Reference price ²	10.300	8.050	6.250	5.200	6.300	6.500	6.500	6.500
Nbr of stocks (in thousands)	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	-
Announcement Date	2/11/21	2/21/22	4/3/23	4/3/24	4/4/25	4/1/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
3BB INTERNET INFRASTRUCTURE FUND	8.06x	-	-	9.33%	1.57B
INDUS TOWERS LIMITED	15.05x	3.87x	7.07x	4.61%	11.49B
INWIT S.P.A.	17.13x	10.18x	11.3x	8.66%	6.6B
DIGITAL TELECOMMUNICATIONS INFRASTRUCTURE FUND	9.04x	9.1x	9.32x	8.81%	3.26B
UNITI GROUP INC.	-6.36x	3.61x	9.04x	-.--%	2.83B
STATE GRID INFORMATION & COMMUNICATION CO., LTD.	19.1x	-	-	1.59%	2.67B
CHORUS LIMITED	81.38x	7.18x	10.19x	6.22%	2.4B
PT DAYAMITRA TELEKOMUNIKASI TBK.	18.89x	6.07x	7.5x	4.47%	2.27B
PT TOWER BERSAMA INFRASTRUCTURE TBK	20.84x	8.44x	10.01x	3.71%	1.71B
PT SARANA MENARA NUSANTARA TBK.	5.56x	4.6x	5.81x	4.95%	1.21B
Average	18.87x	6.63x	8.78x	5.23%	3.6B
Weighted average by Cap.	17.82x	6.37x	8.73x	5.42%