Valuation Amata Corporation

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-12			5-day change	1st Jan Change
26.25 ^THB	-2.78%		+0.96%	+58.13%

05-22	KGI Securities Downgrades Amata Corporation to Hold from Buy; Price Target is THB28	MT
05-22	KGI Securities Upgrades Amata Corporation to Outperform from Neutral; Price Target is THB30	MT

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	30,188	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	58.13%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	47,842	46,494	49,280
Change	-	0.4%	21.58%	0.41%	-20.58%	34.94%	-2.82%	5.99%
P/E Ratio	17.2x	10.4x	16.3x	13.3x	6.06x	8.77x	8.93x	8.2x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.16x	1.07x	1x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.95x	-5.19x	0.92x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	1.9x	1.86x	1.81x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.01x	2.86x	2.96x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	8.82x	8.82x	9.34x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	10x	9.58x	9.88x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	12.9x	17.7x	24.4x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	7.75%	5.64%	4.1%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.164	1.118	1.177
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.44%	4.26%	4.48%
EPS ²	1.22	2.04	1.64	2.16	2.74	2.992	2.94	3.202
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	38.9%	38%	36.8%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	15,918	16,274	16,676
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	5,422	5,270	5,276
EBIT ¹	1,496	2,123	2,452	3,522	4,608	4,781	4,851	4,988
Net income ¹	1,402	2,341	1,885	2,483	3,149	3,385	3,409	3,653
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	17,654	16,307	19,092
Reference price ²	21.00	21.30	26.75	28.75	16.60	26.25	26.25	26.25
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.($)
AMATA CORPORATION	8.77x	3.01x	8.82x	4.43%	923M
CTP N.V.	5.84x	17.07x	21.15x	4.59%	8.87B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.77x	13.22x	16.5x	2.5%	3.2B
WHA CORPORATION	14.79x	7.61x	18.02x	4.09%	2.28B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	20.14x	-	-	-	2.07B
SWEDISH LOGISTIC PROPERTY AB	16.16x	16.21x	18.86x	0.52%	1.15B
PROPERTY FOR INDUSTRY LIMITED	12.94x	16.4x	18.38x	3.99%	697M
MLP GROUP S.A.	10.97x	13.06x	26.5x	-.--%	701M
STENDÖRREN FASTIGHETER	15.63x	14.07x	19.43x	-.--%	619M
Average	13.34x	12.58x	18.46x	2.51%	2.28B
Weighted average by Cap.	11.10x	14.20x	19.24x	3.55%