Valuation Advanced Info Service Thailand S.E.
Stocks
ADVANC-R
TH0268010R11
Wireless Telecommunications Services
|
End-of-day quote
Thailand S.E.
2026-10-30
|
5-day change | 1st Jan Change | ||
| 338.00 THB | +1.20% |
|
+0.60% | +7.99% |
Company Valuation: Advanced Info Service
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 684,003 | 579,971 | 645,404 | 853,598 | 930,928 | 1,005,283 | - | - |
| Change | - | -15.21% | 11.28% | 32.26% | 9.06% | 7.99% | - | - |
| Enterprise Value (EV) 1 | 810,227 | 699,374 | 873,043 | 1,044,621 | 1,096,701 | 1,222,329 | 1,212,225 | 1,197,674 |
| Change | - | -13.68% | 24.83% | 19.65% | 4.99% | 11.46% | -0.83% | -1.2% |
| P/E | 25.4x | 22.3x | 22.2x | 24.3x | 19.4x | 18.8x | 17.7x | 17.2x |
| PBR | 8.37x | 6.77x | 7.12x | 8.78x | 8.68x | 18.2x | 14.5x | 15.2x |
| PEG | - | -6.73x | 1.9x | 1.2x | 0.5x | 1.6x | 3.05x | 5.22x |
| Capitalization / Revenue | 3.77x | 3.13x | 3.42x | 4x | 4.11x | 4.29x | 4.16x | 4.07x |
| EV / Revenue | 4.47x | 3.77x | 4.62x | 4.89x | 4.85x | 5.22x | 5.02x | 4.84x |
| EV / EBITDA | 8.86x | 7.78x | 9.33x | 9.36x | 9.03x | 9.51x | 9.1x | 8.77x |
| EV / EBIT | 21.3x | 18.9x | 21.5x | 20.7x | 17.2x | 16.7x | 15.7x | 15.1x |
| EV / FCF | 13.3x | 14.2x | 17.3x | 11.4x | 11.3x | 21x | 17.4x | 16.2x |
| FCF Yield | 7.51% | 7.02% | 5.79% | 8.75% | 8.83% | 4.76% | 5.76% | 6.17% |
| Dividend per Share 2 | 7.69 | 7.69 | 8.61 | 10.61 | 15.3 | 17.02 | 17.89 | 18.67 |
| Rate of return | 3.34% | 3.94% | 3.97% | 3.7% | 4.89% | 5.04% | 5.29% | 5.52% |
| EPS 2 | 9.05 | 8.75 | 9.78 | 11.79 | 16.1 | 18 | 19.05 | 19.67 |
| Distribution rate | 85% | 87.9% | 88% | 90% | 95% | 94.5% | 93.9% | 94.9% |
| Net sales 1 | 181,333 | 185,485 | 188,873 | 213,569 | 226,264 | 234,085 | 241,531 | 247,277 |
| EBITDA 1 | 91,408 | 89,862 | 93,527 | 111,612 | 121,490 | 128,502 | 133,168 | 136,500 |
| EBIT 1 | 38,034 | 36,960 | 40,646 | 50,384 | 63,736 | 72,981 | 77,062 | 79,284 |
| Net income 1 | 26,922 | 26,011 | 29,086 | 35,075 | 47,886 | 53,469 | 56,655 | 58,537 |
| Net Debt 1 | 126,224 | 119,403 | 227,640 | 191,023 | 165,773 | 217,047 | 206,942 | 192,391 |
| Reference price 2 | 230.00 | 195.00 | 217.00 | 287.00 | 313.00 | 338.00 | 338.00 | 338.00 |
| Nbr of stocks (in thousands) | 2,973,926 | 2,974,210 | 2,974,210 | 2,974,210 | 2,974,210 | 2,974,210 | - | - |
| Announcement Date | 2/7/22 | 2/9/23 | 2/6/24 | 2/7/25 | 2/3/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 606.87x | 37.06x | 73.98x | - | 1,830B | |
| 33.89x | 5.44x | 22.57x | 0.25% | 162B | |
| 14.04x | 2.61x | 6.63x | 2.66% | 166B | |
| 10.69x | 2.25x | 6.05x | 5.18% | 144B | |
| 30.69x | 5.56x | 9.75x | 1.69% | 129B | |
| 7.89x | 1.36x | 4.93x | 5.71% | 82.45B | |
| 18.48x | 2.14x | 8.1x | 3.77% | 71.3B | |
| 14.17x | 2.33x | 7.62x | 2.96% | 68.56B | |
| 13.35x | 1.42x | 4.82x | 3.4% | 36.74B | |
| Average | 83.34x | 6.68x | 16.05x | 3.2% | 298.91B | |
| Weighted average by Cap. | 418.98x | 26.26x | 53.50x | 2.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADVANC Stock
- ADVANC-R Stock
- Valuation Advanced Info Service
Select your edition
All financial news and data tailored to specific country editions
