Valuation Advanced Info Service Deutsche Boerse AG
Stocks
AISF
TH0268010Z11
Wireless Telecommunications Services
|
Market Closed -
Deutsche Boerse AG
02:06:54 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 9.000 EUR | -2.17% |
|
-2.70% | +4.65% |
| 08-26 | Advanced Info Service Forms New Subsidiary | MT |
| 08-25 | Advanced Info Service Public Company Limited Establishes New Subsidiary | CI |
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 | 1,046,922 | - | - |
| Change | - | -15.21% | 11.28% | 32.26% | 9.06% | 12.46% | - | - |
| Enterprise Value (EV) 1 | 810,227 | 699,374 | 873,043 | 1,044,621 | 1,096,701 | 1,268,977 | 1,253,912 | 1,239,313 |
| Change | - | -13.68% | 24.83% | 19.65% | 4.99% | 15.71% | -1.19% | -1.16% |
| P/E | 25.4x | 22.3x | 22.2x | 24.3x | 19.4x | 19.7x | 18.5x | 17.8x |
| PBR | 8.37x | 6.77x | 7.12x | 8.78x | 8.68x | 18.8x | 15x | 16x |
| PEG | - | -6.73x | 1.9x | 1.2x | 0.5x | 1.8x | 2.91x | 4.49x |
| Capitalization / Revenue | 3.77x | 3.13x | 3.42x | 4x | 4.11x | 4.45x | 4.31x | 4.2x |
| EV / Revenue | 4.47x | 3.77x | 4.62x | 4.89x | 4.85x | 5.39x | 5.16x | 4.97x |
| EV / EBITDA | 8.86x | 7.78x | 9.33x | 9.36x | 9.03x | 9.89x | 9.4x | 9.02x |
| EV / EBIT | 21.3x | 18.9x | 21.5x | 20.7x | 17.2x | 17.5x | 16.3x | 15.6x |
| EV / FCF | 13.3x | 14.2x | 17.3x | 11.4x | 11.3x | 20.2x | 18.8x | 18.5x |
| FCF Yield | 7.51% | 7.02% | 5.79% | 8.75% | 8.83% | 4.94% | 5.31% | 5.41% |
| Dividend per Share 2 | 7.69 | 7.69 | 8.61 | 10.61 | 15.3 | 17 | 17.93 | 18.91 |
| Rate of return | 3.34% | 3.94% | 3.97% | 3.7% | 4.89% | 4.83% | 5.09% | 5.37% |
| EPS 2 | 9.05 | 8.75 | 9.78 | 11.79 | 16.1 | 17.85 | 18.98 | 19.73 |
| Distribution rate | 85% | 87.9% | 88% | 90% | 95% | 95.2% | 94.5% | 95.8% |
| Net sales 1 | 181,333 | 185,485 | 188,873 | 213,569 | 226,264 | 235,342 | 242,776 | 249,182 |
| EBITDA 1 | 91,408 | 89,862 | 93,527 | 111,612 | 121,490 | 128,304 | 133,353 | 137,401 |
| EBIT 1 | 38,034 | 36,960 | 40,646 | 50,384 | 63,736 | 72,355 | 76,776 | 79,360 |
| Net income 1 | 26,922 | 26,011 | 29,086 | 35,075 | 47,886 | 52,961 | 56,458 | 58,743 |
| Net Debt 1 | 126,224 | 119,403 | 227,640 | 191,023 | 165,773 | 222,055 | 206,990 | 192,391 |
| Reference price 2 | 230.00 | 195.00 | 217.00 | 287.00 | 313.00 | 352.00 | 352.00 | 352.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 1144.82x | 41.97x | 85.74x | - | 1,921B | |
| 16.57x | 2.94x | 7.44x | 2.28% | 195B | |
| 26.85x | 6.13x | 32.43x | 0.21% | 184B | |
| 11.1x | 2.51x | 6.72x | 4.27% | 178B | |
| 14.74x | 2.37x | 7.86x | 2.88% | 69.54B | |
| 12.72x | 1.42x | 4.85x | 3.49% | 36.98B | |
| 19.72x | 5.39x | 9.89x | 4.83% | 31.65B | |
| 8.26x | 0.29x | 1.18x | 7.96% | 21.97B | |
| 12.87x | 3.26x | 7.34x | 7.16% | 19.89B | |
| Average | 140.85x | 7.36x | 18.16x | 4.14% | 295.25B | |
| Weighted average by Cap. | 832.21x | 31.32x | 65.66x | 2.77% |
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
- AISF Stock
- Valuation Advanced Info Service
Select your edition
All financial news and data tailored to specific country editions
