Valuation Amata Corporation OTC Markets

Stocks

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

07-31	Amata Unit to Exit 93.4% Stake in Amata Township Long Thanh for VND492.2 Billion	MT
07-29	Long Thanh Riverside Investment Co., Ltd. acquired 93.40% stake in Amata Township Long Thanh Joint Stock Company from Amata VN Public Company Limited and Amata Corporation Public Company Limited for VND 492.24 billion.	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	33,350	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	74.7%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	48,553	48,708	51,173
Change	-	0.4%	21.58%	0.41%	-20.58%	36.95%	0.32%	5.06%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.7x	8.7x	8.4x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.27x	1.16x	1.08x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.4x	-216.51x	2.37x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	2.07x	2.02x	1.95x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.01x	2.95x	3x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	8.34x	8.47x	8.64x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	9.44x	9.36x	9.3x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	12x	14.8x	16.8x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	8.34%	6.75%	5.96%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.263	1.265	1.337
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.36%	4.36%	4.61%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.335	3.333	3.451
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	37.9%	37.9%	38.7%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	16,116	16,496	17,065
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	5,821	5,754	5,923
EBIT ¹	1,496	2,123	2,452	3,522	4,608	5,145	5,206	5,501
Net income ¹	1,402	2,341	1,885	2,483	3,149	3,819	3,808	3,936
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	15,203	15,358	17,823
Reference price ²	21.00	21.30	26.75	28.75	16.60	29.00	29.00	29.00
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.	5.78x	17.02x	21.82x	4.69%	8.79B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.82x	12.51x	15.53x	2.33%	3.09B
WHA CORPORATION	14.3x	7.31x	17.7x	4.28%	2.17B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	9.31x	-	-	-	1.41B
SWEDISH LOGISTIC PROPERTY AB	14.78x	16.3x	18.93x	1.09%	1.09B
PROPERTY FOR INDUSTRY LIMITED	12.83x	16.32x	18.28x	4.03%	696M
MLP GROUP S.A.	10.82x	12.98x	9.95x	-.--%	676M
STENDÖRREN FASTIGHETER	12.51x	13.13x	17.96x	-.--%	624M
Average	11.52x	13.65x	17.17x	2.35%	2.32B
Weighted average by Cap.	9.26x	14.60x	19.22x	3.6%