Valuation Advanced Info Service Deutsche Boerse AG
Stocks
AISF
TH0268010Z11
Wireless Telecommunications Services
|
Market Closed -
Deutsche Boerse AG
02:39:31 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 9.050 EUR | +1.12% |
|
+1.69% | +5.23% |
| 09-18 | AIS Unit Wins Dismissal of 1.2 Billion Baht Claim in Concession Dispute | MT |
| 09-15 | CGS International Downgrades Advanced Info Service to Reduce from Hold; Price Target is THB323 | MT |
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 | 1,037,999 | - | - |
| Change | - | -15.21% | 11.28% | 32.26% | 9.06% | 11.5% | - | - |
| Enterprise Value (EV) 1 | 810,227 | 699,374 | 873,043 | 1,044,621 | 1,096,701 | 1,255,046 | 1,244,941 | 1,230,390 |
| Change | - | -13.68% | 24.83% | 19.65% | 4.99% | 14.44% | -0.81% | -1.17% |
| P/E | 25.4x | 22.3x | 22.2x | 24.3x | 19.4x | 19.4x | 18.3x | 17.7x |
| PBR | 8.37x | 6.77x | 7.12x | 8.78x | 8.68x | 18.8x | 14.9x | 15.7x |
| PEG | - | -6.73x | 1.9x | 1.2x | 0.5x | 1.7x | 3.11x | 5.24x |
| Capitalization / Revenue | 3.77x | 3.13x | 3.42x | 4x | 4.11x | 4.43x | 4.29x | 4.19x |
| EV / Revenue | 4.47x | 3.77x | 4.62x | 4.89x | 4.85x | 5.36x | 5.15x | 4.97x |
| EV / EBITDA | 8.86x | 7.78x | 9.33x | 9.36x | 9.03x | 9.77x | 9.34x | 8.99x |
| EV / EBIT | 21.3x | 18.9x | 21.5x | 20.7x | 17.2x | 17.4x | 16.3x | 15.7x |
| EV / FCF | 13.3x | 14.2x | 17.3x | 11.4x | 11.3x | 20.8x | 17.6x | 16.7x |
| FCF Yield | 7.51% | 7.02% | 5.79% | 8.75% | 8.83% | 4.81% | 5.68% | 6% |
| 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% | 4.88% | 5.13% | 5.35% |
| EPS 2 | 9.05 | 8.75 | 9.78 | 11.79 | 16.1 | 17.98 | 19.04 | 19.69 |
| Distribution rate | 85% | 87.9% | 88% | 90% | 95% | 94.6% | 93.9% | 94.8% |
| Net sales 1 | 181,333 | 185,485 | 188,873 | 213,569 | 226,264 | 234,160 | 241,710 | 247,545 |
| EBITDA 1 | 91,408 | 89,862 | 93,527 | 111,612 | 121,490 | 128,430 | 133,239 | 136,863 |
| EBIT 1 | 38,034 | 36,960 | 40,646 | 50,384 | 63,736 | 72,273 | 76,394 | 78,525 |
| Net income 1 | 26,922 | 26,011 | 29,086 | 35,075 | 47,886 | 53,411 | 56,656 | 58,585 |
| 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 | 349.00 | 349.00 | 349.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -3863.75x | 43x | 92.28x | - | 1,974B | |
| 33.31x | 6.63x | 27.45x | 0.18% | 226B | |
| 15.21x | 2.77x | 7x | 2.49% | 179B | |
| 10.61x | 2.45x | 6.56x | 4.46% | 171B | |
| 14.99x | 2.41x | 7.97x | 2.82% | 72.12B | |
| 14.77x | 1.44x | 4.89x | 3.31% | 38.29B | |
| 19.29x | 5.33x | 9.73x | 4.9% | 30.7B | |
| 8.32x | 0.28x | 1.12x | 7.85% | 22.1B | |
| 11.56x | 3.1x | 6.96x | 7.51% | 18.67B | |
| Average | -415.08x | 7.49x | 18.22x | 4.19% | 303.51B | |
| Weighted average by Cap. | -2,787.43x | 32.13x | 70.28x | 2.69% |
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
