Valuation AAPICO Hitech Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
16.50 ^THB	+5.10%		-1.20%	+30.95%

08-12	AAPICO Hitech Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-15	AAPICO Hitech Forms New Subsidiary for New Energy Business	MT

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	5,545	-	-
Change	-	10.19%	-5.88%	-44.86%	-22.7%	30.95%	-	-
Enterprise Value (EV) ¹	17,048	13,807	13,200	9,150	7,917	10,410	10,537	7,174
Change	-	-19.02%	-4.39%	-30.68%	-13.47%	31.49%	1.22%	-31.92%
P/E	9.34x	5.79x	6.17x	7.58x	5.78x	6.96x	6.18x	5.61x
PBR	1.13x	1.1x	0.92x	0.55x	0.39x	0.47x	0.44x	-
PEG	-	0.1x	-0.5x	-0.1x	4.14x	0.8x	0.5x	0.6x
Capitalization / Revenue	0.47x	0.38x	0.33x	0.21x	0.16x	0.22x	0.21x	0.21x
EV / Revenue	0.83x	0.49x	0.44x	0.34x	0.31x	0.41x	0.39x	0.27x
EV / EBITDA	10x	5.16x	4.41x	4.97x	3.72x	4.32x	4.19x	2.95x
EV / EBIT	25.5x	9.06x	7.62x	16.9x	15.1x	16.3x	14.9x	6.79x
EV / FCF	8.65x	12.7x	10.8x	22.3x	20.1x	18.9x	12.6x	6.47x
FCF Yield	11.6%	7.89%	9.27%	4.48%	4.98%	5.28%	7.91%	15.5%
Dividend per Share ²	0.94	1.54	1.65	0.78	0.79	0.91	1.045	1.18
Rate of return	3.48%	5.18%	5.89%	4.79%	6.27%	5.52%	6.33%	7.15%
EPS ²	2.89	5.14	4.54	2.15	2.18	2.37	2.67	2.94
Distribution rate	32.5%	30%	36.3%	36.3%	36.2%	38.4%	39.1%	40.1%
Net sales ¹	20,433	27,967	30,034	26,588	25,780	25,542	26,892	26,289
EBITDA ¹	1,699	2,678	2,994	1,840	2,126	2,410	2,514	2,434
EBIT ¹	668.5	1,524	1,731	541.3	524	638	707	1,057
Net income ¹	1,024	1,824	1,610	747	731.4	841	922	989
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	16.50	16.50	16.50
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.	20.07x	1.36x	10.44x	1.83%	44.47B
WEICHAI POWER CO., LTD.	18.75x	0.84x	6.23x	3.1%	40.11B
HYUNDAI MOBIS CO.,LTD	10.59x	0.65x	8.3x	1.4%	31.38B
DENSO CORPORATION	12.56x	0.59x	5.09x	3.78%	30.55B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.29x	2.59x	9.03x	4.18%	20.81B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.36x	1.23x	13.08x	0.59%	18.66B
MAGNA INTERNATIONAL INC.	10.93x	0.52x	5.1x	2.83%	18.54B
CONTINENTAL AG	13.07x	1.33x	6.77x	4.14%	15.8B
BORGWARNER INC.	14.8x	1.07x	7.14x	0.96%	14.02B
Average	16.27x	1.13x	7.91x	2.54%	26.04B
Weighted average by Cap.	16.47x	1.09x	7.95x	2.54%