Valuation AAPICO Hitech Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-11			5-day change	1st Jan Change
15.50 ^THB	+3.33%		+1.97%	+23.02%

08-12	AAPICO Hitech Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-11	AAPICO Hitech Public Company Limited Announces Board and Committee Changes, Effective August 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,581	10,557	9,936	5,478	4,235	5,209	-	-
Change	-	10.19%	-5.88%	-44.86%	-22.7%	23.02%	-	-
Enterprise Value (EV) ¹	17,048	13,807	13,200	9,150	7,917	10,074	10,201	6,838
Change	-	-19.02%	-4.39%	-30.68%	-13.47%	27.24%	1.26%	-32.97%
P/E	9.34x	5.79x	6.17x	7.58x	5.78x	6.47x	5.93x	5.53x
PBR	1.13x	1.1x	0.92x	0.55x	0.39x	0.46x	0.43x	0.43x
PEG	-	0.1x	-0.5x	-0.1x	4.14x	0.66x	0.65x	0.75x
Capitalization / Revenue	0.47x	0.38x	0.33x	0.21x	0.16x	0.2x	0.2x	0.19x
EV / Revenue	0.83x	0.49x	0.44x	0.34x	0.31x	0.39x	0.39x	0.25x
EV / EBITDA	10x	5.16x	4.41x	4.97x	3.72x	4.6x	4.35x	3.03x
EV / EBIT	25.5x	9.06x	7.62x	16.9x	15.1x	16.8x	14.8x	7.75x
EV / FCF	8.65x	12.7x	10.8x	22.3x	20.1x	14.4x	10.6x	5.08x
FCF Yield	11.6%	7.89%	9.27%	4.48%	4.98%	6.94%	9.47%	19.7%
Dividend per Share ²	0.94	1.54	1.65	0.78	0.79	0.89	0.9967	1.07
Rate of return	3.48%	5.18%	5.89%	4.79%	6.27%	5.74%	6.43%	6.9%
EPS ²	2.89	5.14	4.54	2.15	2.18	2.395	2.613	2.805
Distribution rate	32.5%	30%	36.3%	36.3%	36.2%	37.2%	38.1%	38.1%
Net sales ¹	20,433	27,967	30,034	26,588	25,780	25,785	26,400	27,453
EBITDA ¹	1,699	2,678	2,994	1,840	2,126	2,188	2,347	2,255
EBIT ¹	668.5	1,524	1,731	541.3	524	600.7	687	882
Net income ¹	1,024	1,824	1,610	747	731.4	850	910.3	967.5
Net Debt ¹	7,468	3,250	3,264	3,672	3,683	4,865	4,992	1,628
Reference price ²	27.00	29.75	28.00	16.30	12.60	15.50	15.50	15.50
Nbr of stocks (in thousands)	354,842	354,842	354,842	336,087	336,087	336,087	-	-
Announcement Date	2/28/22	2/28/23	2/29/24	2/28/25	2/28/26	-	-	-

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.07x	1.23x	9.58x	2.05%	42.2B
WEICHAI POWER CO., LTD.	15.76x	0.7x	5.1x	3.87%	34.05B
DENSO CORPORATION	12.22x	0.58x	5.09x	3.82%	31.36B
HYUNDAI MOBIS CO.,LTD	8.86x	0.53x	6.78x	1.69%	27.41B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.39x	2.63x	9.05x	4.22%	20.37B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.49x	1.2x	12.74x	0.6%	18.11B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.85x	3%	17.54B
CONTINENTAL AG	13.45x	1.37x	7.1x	4.09%	16.37B
BOSCH LIMITED	47.55x	5.2x	36.34x	0.76%	14.94B
Average	19.04x	1.55x	10.74x	2.68%	24.71B
Weighted average by Cap.	17.48x	1.32x	9.37x	2.75%