Valuation AAPICO Hitech Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-02			5-day change	1st Jan Change
15.10 ^THB	0.00%		-2.58%	+19.84%

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	5,075	-	-
Change	-	10.19%	-5.88%	-44.86%	-22.7%	19.84%	-	-
Enterprise Value (EV) ¹	17,048	13,807	13,200	9,150	7,917	9,034	8,764	6,767
Change	-	-19.02%	-4.39%	-30.68%	-13.47%	14.1%	-2.99%	-22.78%
P/E	9.34x	5.79x	6.17x	7.58x	5.78x	6.1x	5.69x	5.28x
PBR	1.13x	1.1x	0.92x	0.55x	0.39x	0.45x	0.42x	0.42x
PEG	-	0.1x	-0.5x	-0.1x	4.14x	0.4x	0.8x	0.68x
Capitalization / Revenue	0.47x	0.38x	0.33x	0.21x	0.16x	0.2x	0.19x	0.19x
EV / Revenue	0.83x	0.49x	0.44x	0.34x	0.31x	0.35x	0.33x	0.25x
EV / EBITDA	10x	5.16x	4.41x	4.97x	3.72x	4.09x	3.7x	2.95x
EV / EBIT	25.5x	9.06x	7.62x	16.9x	15.1x	12.3x	10.5x	7.37x
EV / FCF	8.65x	12.7x	10.8x	22.3x	20.1x	12.4x	8.87x	4.91x
FCF Yield	11.6%	7.89%	9.27%	4.48%	4.98%	8.06%	11.3%	20.4%
Dividend per Share ²	0.94	1.54	1.65	0.78	0.79	0.9	1.013	1.09
Rate of return	3.48%	5.18%	5.89%	4.79%	6.27%	5.96%	6.71%	7.22%
EPS ²	2.89	5.14	4.54	2.15	2.18	2.477	2.653	2.86
Distribution rate	32.5%	30%	36.3%	36.3%	36.2%	36.3%	38.2%	38.1%
Net sales ¹	20,433	27,967	30,034	26,588	25,780	25,653	26,360	27,386
EBITDA ¹	1,699	2,678	2,994	1,840	2,126	2,211	2,371	2,291
EBIT ¹	668.5	1,524	1,731	541.3	524	737.1	831.1	917.8
Net income ¹	1,024	1,824	1,610	747	731.4	862	923.7	985.4
Net Debt ¹	7,468	3,250	3,264	3,672	3,683	3,959	3,689	1,692
Reference price ²	27.00	29.75	28.00	16.30	12.60	15.10	15.10	15.10
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.($)
CUMMINS INC.	18.47x	2.02x	11.1x	1.58%	72.73B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.2x	1.45x	11.14x	1.75%	48.5B
WEICHAI POWER CO., LTD.	14.63x	0.65x	4.72x	3.95%	32.28B
DENSO CORPORATION	11.55x	0.55x	4.79x	4.06%	28.74B
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	25.18B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.93x	4.24%	20.19B
GENUINE PARTS COMPANY	19.86x	0.87x	10.48x	3.33%	17.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.25B
MAGNA INTERNATIONAL INC.	10.36x	0.49x	4.76x	3.07%	17.14B
Average	16.44x	1.14x	8.27x	2.72%	31.06B
Weighted average by Cap.	16.83x	1.30x	8.77x	2.5%