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	34,788	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	82.23%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	50,872	50,824	52,610
Change	-	0.4%	21.58%	0.41%	-20.58%	43.49%	-0.09%	3.51%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.1x	8.76x	8.39x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.31x	1.19x	1.12x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.2x	-1.17x	1.93x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	2.21x	2.12x	2.03x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.24x	3.1x	3.07x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	8.64x	8.69x	8.85x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	9.69x	9.52x	9.36x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	22.7x	19x	19.1x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	4.41%	5.25%	5.24%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.371	1.311	1.333
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.53%	4.34%	4.41%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.733	3.454	3.604
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	36.7%	38%	37%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	15,721	16,409	17,144
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	5,890	5,845	5,946
EBIT ¹	1,496	2,123	2,452	3,522	4,608	5,250	5,336	5,622
Net income ¹	1,402	2,341	1,885	2,483	3,149	4,198	3,955	4,117
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	16,084	16,037	17,823
Reference price ²	21.00	21.30	26.75	28.75	16.60	30.25	30.25	30.25
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CTP N.V.	5.91x	16.93x	21.12x	5.1%	8.2B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.3x	12.31x	15.38x	2.35%	3.13B
WHA CORPORATION	14.41x	7.54x	18.32x	4.27%	2.2B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	10.83x	-	-	-	1.65B
AMATA CORPORATION	8.1x	3.24x	8.64x	4.53%	1.06B
SWEDISH LOGISTIC PROPERTY AB	14.46x	16.12x	18.72x	1.11%	1.06B
MLP GROUP S.A.	8.87x	12.58x	24.77x	-.--%	765M
PROPERTY FOR INDUSTRY LIMITED	13.04x	16.79x	19.1x	4.14%	711M
Average	10.87x	12.21x	18.01x	3.07%	2.35B
Weighted average by Cap.	9.23x	13.78x	18.87x	3.94%