Valuation AAPICO Hitech

Stocks

End-of-day quote Thailand S.E. 2026-09-04			5-day change	1st Jan Change
15.20 ^THB	+1.33%		-1.30%	+20.63%

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	5,109	-	-
Change	-	10.19%	-5.88%	-44.86%	-22.7%	20.63%	-	-
Enterprise Value (EV) ¹	17,048	13,807	13,200	9,150	7,917	9,974	10,101	6,737
Change	-	-19.02%	-4.39%	-30.68%	-13.47%	25.97%	1.27%	-33.3%
P/E	9.34x	5.79x	6.17x	7.58x	5.78x	6.35x	5.82x	5.42x
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	0.64x	0.64x	0.74x
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	0.39x	0.38x	0.25x
EV / EBITDA	10x	5.16x	4.41x	4.97x	3.72x	4.56x	4.3x	2.99x
EV / EBIT	25.5x	9.06x	7.62x	16.9x	15.1x	16.6x	14.7x	7.64x
EV / FCF	8.65x	12.7x	10.8x	22.3x	20.1x	14.3x	10.5x	5.01x
FCF Yield	11.6%	7.89%	9.27%	4.48%	4.98%	7.01%	9.57%	20%
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%	5.86%	6.56%	7.04%
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	15.20	15.20	15.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AAPICO HITECH	6.35x	0.39x	4.56x	5.86%	155M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.66x	1.27x	9.83x	1.99%	42.64B
WEICHAI POWER CO., LTD.	16.3x	0.72x	5.24x	3.52%	34.75B
DENSO CORPORATION	12.16x	0.58x	5.04x	3.83%	30.79B
HYUNDAI MOBIS CO.,LTD	8.99x	0.54x	6.89x	1.66%	27.71B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.28x	2.78x	9.56x	3.97%	21.46B
MAGNA INTERNATIONAL INC.	10.81x	0.51x	5.04x	2.87%	18.29B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.79x	1.18x	12.46x	0.62%	17.9B
CONTINENTAL AG	13.64x	1.39x	7.18x	4.03%	16.63B
BOSCH LIMITED	45.99x	5.03x	35.13x	0.79%	14.62B
Average	17.80x	1.44x	10.09x	2.91%	22.5B
Weighted average by Cap.	17.54x	1.33x	9.34x	2.66%