Valuation AAPICO Hitech

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-27			5-day change	1st Jan Change
15.50 ^THB	+0.65%		+0.65%	+23.02%

07-15	AAPICO Hitech Forms New Subsidiary for New Energy Business	MT
07-14	AAPICO Hitech Public Company Limited Establishes New Subsidiary Company	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	7,883	5,209	6,838
Change	-	-19.02%	-4.39%	-30.68%	-13.47%	-0.44%	-33.91%	31.26%
P/E	9.34x	5.79x	6.17x	7.58x	5.78x	6.81x	6.19x	5.27x
PBR	1.13x	1.1x	0.92x	0.55x	0.39x	-	-	-
PEG	-	0.1x	-0.5x	-0.1x	4.14x	1.56x	0.6x	0.3x
Capitalization / Revenue	0.47x	0.38x	0.33x	0.21x	0.16x	0.2x	0.19x	0.2x
EV / Revenue	0.83x	0.49x	0.44x	0.34x	0.31x	0.31x	0.19x	0.26x
EV / EBITDA	10x	5.16x	4.41x	4.97x	3.72x	3.92x	2.46x	2.81x
EV / EBIT	25.5x	9.06x	7.62x	16.9x	15.1x	13.2x	-	6.47x
EV / FCF	8.65x	12.7x	10.8x	22.3x	20.1x	10.6x	4.74x	6.16x
FCF Yield	11.6%	7.89%	9.27%	4.48%	4.98%	9.45%	21.1%	16.2%
Dividend per Share ²	0.94	1.54	1.65	0.78	0.79	0.83	0.98	1.18
Rate of return	3.48%	5.18%	5.89%	4.79%	6.27%	5.35%	6.32%	7.61%
EPS ²	2.89	5.14	4.54	2.15	2.18	2.275	2.505	2.94
Distribution rate	32.5%	30%	36.3%	36.3%	36.2%	36.5%	39.1%	40.1%
Net sales ¹	20,433	27,967	30,034	26,588	25,780	25,492	27,070	26,289
EBITDA ¹	1,699	2,678	2,994	1,840	2,126	2,012	2,119	2,434
EBIT ¹	668.5	1,524	1,731	541.3	524	599	-	1,057
Net income ¹	1,024	1,824	1,610	747	731.4	784.5	864.5	989
Net Debt ¹	7,468	3,250	3,264	3,672	3,683	2,673	-	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.($)
AAPICO HITECH	6.81x	0.31x	3.92x	5.35%	156M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.8x	1.34x	10.37x	1.9%	41.69B
WEICHAI POWER CO., LTD.	16.03x	0.68x	4.99x	3.64%	33.57B
DENSO CORPORATION	12.92x	0.69x	5.77x	3.53%	34.2B
HYUNDAI MOBIS CO.,LTD	9.29x	0.57x	7.32x	1.59%	26.97B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.5x	2.65x	9.26x	4.12%	20.93B
MAGNA INTERNATIONAL INC.	11.41x	0.53x	5.18x	2.87%	18.81B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.36x	1.13x	11.76x	0.57%	16.3B
CONTINENTAL AG	12.07x	1.05x	6x	4.16%	16.44B
BORGWARNER INC.	12.61x	0.99x	6.6x	1.06%	12.97B
Average	14.38x	0.99x	7.12x	2.88%	22.2B
Weighted average by Cap.	15.31x	1.04x	7.49x	2.69%