Valuation Ama Marine

Stocks

End-of-day quote Thailand S.E. 2026-09-11			5-day change	1st Jan Change
3.840 ^THB	0.00%		0.00%	-5.88%

08-11	Ama Marine Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Ama Marine clarifies on news regarding alleged land acquisition in Ao Khoei, Ranong province	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,771	2,667	2,900	2,041	2,186	2,113
Change	-	-3.74%	8.74%	-29.64%	7.11%	-3.32%
Enterprise Value (EV) ¹	3,803	4,041	3,815	3,286	3,056	2,745
Change	-	6.25%	-5.6%	-13.87%	-6.98%	-10.18%
P/E	16.3x	17.4x	6.27x	6.63x	6.47x	9.13x
PBR	1.3x	1.13x	1.04x	0.71x	0.74x	0.73x
PEG	-	-1.76x	0x	-0.2x	0.66x	-0.3x
Capitalization / Revenue	1.53x	1.28x	0.9x	0.67x	0.69x	0.72x
EV / Revenue	2.1x	1.93x	1.18x	1.08x	0.97x	0.94x
EV / EBITDA	7.37x	9.01x	4.95x	5.13x	4.53x	4.67x
EV / EBIT	16.8x	18.1x	7.49x	8.92x	7.72x	8.16x
EV / FCF	10.9x	16.1x	6.86x	11.4x	7.57x	5.53x
FCF Yield	9.15%	6.22%	14.6%	8.77%	13.2%	18.1%
Dividend per Share ²	0.2	-	0.4	0.4	0.45	0.3
Rate of return	3.74%	-	7.14%	10.2%	10.7%	7.35%
EPS ²	0.3289	0.2964	0.8929	0.5939	0.6517	0.4469
Distribution rate	60.8%	-	44.8%	67.3%	69%	67.1%
Net sales ¹	1,807	2,090	3,224	3,051	3,158	2,930
EBITDA ¹	515.9	448.7	770.7	640.4	674.3	587.7
EBIT ¹	225.9	222.8	509.4	368.4	395.9	336.5
Net income ¹	170.3	153.5	462.4	307.6	337.5	231.4
Net Debt ¹	1,032	1,374	914.5	1,245	870.6	631.9
Reference price ²	5.350	5.150	5.600	3.940	4.220	4.080
Nbr of stocks (in thousands)	517,917	517,917	517,917	517,917	517,917	517,917
Announcement Date	2/23/21	2/23/22	2/23/23	2/21/24	2/23/25	2/23/26

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.($)
AMA MARINE	-	-	-	-	60.25M
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.51x	1.17x	3.56x	7.25%	16.05B
WALLENIUS WILHELMSEN ASA	11.45x	1.83x	6.13x	7.17%	7.8B
GOLAR LNG LIMITED	46.55x	18.13x	24.83x	1.89%	5.4B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	10.14x	-	-	-	4.6B
HÖEGH AUTOLINERS ASA	10.05x	2.86x	8.22x	8.68%	3.69B
ZIM INTEGRATED SHIPPING SERVICES LTD.	5.68x	0.83x	2.46x	6.75%	3.56B
STAR BULK CARRIERS CORP.	7.23x	3.46x	5.55x	12.18%	3.48B
DANAOS CORPORATION	5.27x	2.66x	3.57x	-	2.9B
Average	12.86x	4.42x	7.76x	7.32%	5.28B
Weighted average by Cap.	12.42x	3.83x	7.18x	7.03%