Valuation Amata Corporation OTC Markets

Stocks

Market Closed - OTC Markets 12:49:17 2025-04-22 EDT			5-day change	1st Jan Change
0.4445 ^USD	-86.32%		-.--%	-

08-21	Amata to Exit Entire 51% Stake in AMATA KWEG Education	MT
08-13	Amata Corporation Public Company Limited Announces Cash Dividend for the Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,150	24,495	30,762	33,062	19,090	38,238	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	100.3%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	53,896	53,724	54,801
Change	-	0.4%	21.58%	0.41%	-20.58%	52.02%	-0.32%	2%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.85x	9.58x	9.16x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.44x	1.31x	1.22x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.2x	-1.26x	1.99x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	2.39x	2.31x	2.2x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.36x	3.25x	3.16x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	8.74x	8.93x	8.77x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	9.96x	9.75x	9.34x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	25.5x	19x	18.8x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	3.92%	5.26%	5.31%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.41	1.349	1.383
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.24%	4.06%	4.16%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.756	3.47	3.629
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	37.5%	38.9%	38.1%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	16,017	16,544	17,368
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	6,170	6,019	6,252
EBIT ¹	1,496	2,123	2,452	3,522	4,608	5,410	5,510	5,865
Net income ¹	1,402	2,341	1,885	2,483	3,149	4,223	3,972	4,146
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	15,658	15,487	16,564
Reference price ²	21.00	21.30	26.75	28.75	16.60	33.25	33.25	33.25
Nbr of stocks (in thousands)	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	-	-
Announcement Date	2/28/22	2/28/23	2/28/24	2/27/25	3/2/26	-	-	-

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.($)
CTP N.V.	6.04x	16.48x	20.58x	5.46%	7.51B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.15x	12.55x	15.69x	2.38%	3.13B
WHA CORPORATION	14.06x	7.43x	17.89x	4.33%	2.13B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	10.49x	-	-	-	1.6B
AMATA CORPORATION	8.85x	3.36x	8.74x	4.24%	1.15B
SWEDISH LOGISTIC PROPERTY AB	14.24x	15.99x	18.57x	1.13%	1.01B
MLP GROUP S.A.	8.82x	11.52x	22.97x	-.--%	712M
PROPERTY FOR INDUSTRY LIMITED	12.38x	16.29x	18.54x	4.36%	645M
Average	10.76x	11.95x	17.57x	3.13%	2.24B
Weighted average by Cap.	9.27x	13.36x	18.35x	4.08%