Valuation Applicad

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-12			5-day change	1st Jan Change
2.500 ^THB	0.00%		-0.79%	+4.17%

05-12	Applicad Public Company Limited Announces Executive and Committee Changes, Effective May 13, 2026	CI
05-12	Applicad Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	632.8	1,221	901.6	739.2	467.6	672
Change	-	92.92%	-26.15%	-18.01%	-36.74%	43.71%
Enterprise Value (EV) ¹	274.2	863.7	613.2	448.3	157	308.7
Change	-	215.02%	-29%	-26.9%	-64.97%	96.57%
P/E Ratio	14.1x	20.9x	19.4x	14.6x	6.99x	6.45x
PBR	1.86x	3.42x	2.61x	2.07x	1.23x	1.51x
PEG	-	0.7x	-0.9x	1.6x	0.2x	0.1x
Capitalization / Revenue	0.96x	1.53x	1.01x	0.82x	0.46x	0.6x
EV / Revenue	0.42x	1.08x	0.69x	0.49x	0.15x	0.27x
EV / EBITDA	3.81x	8.8x	7.74x	4.77x	1.45x	2.01x
EV / EBIT	4.78x	10.6x	10.4x	6.37x	1.82x	2.27x
EV / FCF	9.44x	32x	-40.9x	16.5x	4.12x	3.76x
FCF Yield	10.6%	3.13%	-2.44%	6.07%	24.3%	26.6%
Dividend per Share ²	0.15	0.2	0.14	0.15	0.13	0.23
Rate of return	6.64%	4.59%	4.35%	5.68%	7.78%	9.58%
EPS ²	0.1607	0.2088	0.166	0.1812	0.2388	0.3718
Distribution rate	93.3%	95.8%	84.3%	82.8%	54.4%	61.9%
Net sales ¹	658.1	798.9	888.3	906.1	1,022	1,126
EBITDA ¹	71.9	98.15	79.23	93.96	108.1	153.9
EBIT ¹	57.41	81.86	58.82	70.32	86.49	135.7
Net income ¹	45	58.46	46.47	50.72	66.87	104.1
Net Debt ¹	-358.6	-357.1	-288.4	-290.9	-310.6	-363.3
Reference price ²	2.260	4.360	3.220	2.640	1.670	2.400
Nbr of stocks (in thousands)	280,000	280,000	280,000	280,000	280,000	280,000
Announcement Date	2/25/21	2/25/22	2/20/23	2/19/24	2/25/25	2/24/26

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.($)
APPLICAD	-	-	-	-	21.22M
MICROSOFT CORPORATION	22.51x	8.64x	14.38x	0.94%	2,900B
PALANTIR TECHNOLOGIES INC.	96.75x	39.23x	65.59x	-.--%	314B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	112.92x	33.54x	113.49x	0.16%	113B
CADENCE DESIGN SYSTEMS, INC.	85.41x	17.15x	37.4x	-.--%	106B
SYNOPSYS, INC.	169.13x	9.78x	24.95x	-.--%	87.37B
DATADOG, INC.	420.27x	18.12x	72.99x	-.--%	83.38B
SEA LIMITED	28.2x	1.44x	11.21x	-.--%	52.48B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	122.98x	4.51x	22.96x	-.--%	39.38B
TWILIO INC.	97.65x	5.06x	24.32x	-.--%	31.36B
Average	128.43x	15.27x	43.03x	0.12%	372.68B
Weighted average by Cap.	47.41x	12.28x	24.05x	0.74%