Valuation Amata Corporation

Stocks

End-of-day quote Thailand S.E. 2026-09-08			5-day change	1st Jan Change
32.50 ^THB	-1.52%		+4.84%	+95.78%

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	37,375	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	95.78%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	53,033	52,862	53,939
Change	-	0.4%	21.58%	0.41%	-20.58%	49.59%	-0.32%	2.04%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.71x	9.41x	9.02x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.41x	1.28x	1.2x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.2x	-1.26x	2.07x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	2.33x	2.27x	2.16x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.31x	3.21x	3.12x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	8.6x	8.82x	8.66x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	9.8x	9.63x	9.24x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	23.6x	19.8x	19.6x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	4.23%	5.05%	5.11%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.402	1.343	1.373
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.31%	4.13%	4.23%
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%	37.6%	38.9%	38.1%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	16,017	16,482	17,296
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	6,170	5,997	6,225
EBIT ¹	1,496	2,123	2,452	3,522	4,608	5,410	5,487	5,839
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	15,658	15,487	16,564
Reference price ²	21.00	21.30	26.75	28.75	16.60	32.50	32.50	32.50
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.($)
AMATA CORPORATION	8.84x	3.35x	8.69x	4.25%	1.15B
CTP N.V.	6.01x	16.67x	20.87x	5.33%	7.81B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.07x	12.5x	15.65x	2.4%	3.19B
WHA CORPORATION	14.41x	7.56x	18.4x	4.27%	2.2B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.05x	-	-	-	1.68B
SWEDISH LOGISTIC PROPERTY AB	14.36x	16.06x	18.65x	1.12%	1.05B
MLP GROUP S.A.	8.82x	12.1x	23.85x	-.--%	786M
PROPERTY FOR INDUSTRY LIMITED	12.54x	16.42x	18.68x	4.3%	673M
STENDÖRREN FASTIGHETER	11.94x	12.91x	17.66x	-.--%	592M
Average	11.00x	12.20x	17.81x	2.71%	2.13B
Weighted average by Cap.	9.42x	13.50x	18.61x	3.87%