Valuation Apple Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-25			5-day change	1st Jan Change
11.20 ^THB	0.00%		0.00%	+29.48%

09-25	Communications Services Down Amid Broad Market Increase -- Communications Services Roundup	DJ
09-25	Bernstein Remains 'Relatively Constructive' on EssilorLuxottica H2 Top-line Growth on Smart Glasses Rollout	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,402,990	2,438,897	2,664,542	3,463,350	3,791,126	4,902,477	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	29.31%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,836,250	4,797,592	4,766,101
Change	-	2.25%	9.36%	30.6%	10.08%	28.71%	-0.8%	-0.66%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	38.1x	35.1x	31.1x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	48.6x	35.8x	23.5x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.1x	4.08x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	10.3x	9.29x	8.59x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	10.1x	9.09x	8.35x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	28.5x	26.6x	24x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	30.9x	28.8x	25.6x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	33.7x	31.3x	28.2x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	2.97%	3.2%	3.54%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.069	1.114	1.169
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.32%	0.33%	0.35%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.819	9.578	10.8
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.1%	11.6%	10.8%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,833	527,946	571,023
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	169,437	180,100	198,544
EBIT ¹	108,949	119,437	114,301	123,216	133,050	156,384	166,731	186,085
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,933	138,582	154,136
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-66,227	-104,885	-136,376
Reference price ²	145.37	151.76	170.43	227.79	255.46	335.92	335.92	335.92
Nbr of stocks (in thousands)	16,530,166	16,070,752	15,634,232	15,204,137	14,840,390	14,594,180	-	-
Announcement Date	10/28/21	10/27/22	11/2/23	10/31/24	10/30/25	-	-	-

¹USD in Million²USD

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.($)
APPLE INC.	38.09x	10.12x	28.54x	0.32%	4,902B
XIAOMI CORPORATION	23.23x	1.05x	12.58x	-.--%	87.22B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	19.16x	0.74x	11.32x	2.37%	9.41B
WINGTECH TECHNOLOGY CO.,LTD	7.22x	0.81x	2.47x	0.95%	3.18B
Average	21.93x	3.18x	13.73x	0.91%	1,251B
Weighted average by Cap.	37.77x	9.94x	28.22x	0.32%