|
End-of-day quote
Thailand S.E.
2026-09-28
|
5-day change | 1st Jan Change | ||
| 0.8400 THB | -1.18% |
|
-3.45% | -25.00% |
| 09-23 | Krungthai XSpring Upgrades Asia Aviation to Buy from Neutral; Price Target is THB1.05 | MT |
| 08-18 | Krungsri Securities Upgrades Asia Aviation to Neutral from Reduce; Price Target is THB1.19 | MT |
Company Valuation: Asia Aviation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 25,092 | 37,223 | 25,571 | 35,466 | 14,392 | 10,794 | - | - |
| Change | - | 48.35% | -31.3% | 38.69% | -59.42% | -25% | - | - |
| Enterprise Value (EV) 1 | 64,871 | 80,180 | 67,349 | 43,299 | 22,285 | 11,399 | 11,074 | 9,915 |
| Change | - | 23.6% | -16% | -35.71% | -48.53% | -48.85% | -2.85% | -10.47% |
| P/E | -1.98x | -4.42x | 52.5x | 10.2x | 6.16x | -5.02x | 12.2x | 6.76x |
| PBR | 1.24x | 4.68x | 2.91x | 3.12x | 1.06x | 0.92x | 0.87x | 0.76x |
| PEG | - | 0.1x | -0x | 0x | -0.2x | 0x | -0x | 0.1x |
| Capitalization / Revenue | 6.55x | 2.12x | 0.62x | 0.72x | 0.31x | 0.22x | 0.21x | 0.2x |
| EV / Revenue | 16.9x | 4.57x | 1.63x | 0.88x | 0.49x | 0.23x | 0.22x | 0.19x |
| EV / EBITDA | -8.44x | -88.9x | 10.4x | 4.01x | 2.17x | 1.78x | 1.25x | 1.24x |
| EV / EBIT | -5.47x | -9.46x | 46x | 6.47x | 4.15x | 27.1x | 3.55x | 2.68x |
| EV / FCF | -14.6x | -2,473x | 11.3x | 6.11x | 2.43x | 2.57x | 2.18x | 2.22x |
| FCF Yield | -6.85% | -0.04% | 8.82% | 16.4% | 41.2% | 38.9% | 46% | 45% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.0133 | 0.025 |
| Rate of return | - | - | - | - | - | - | 1.59% | 2.98% |
| EPS 2 | -1.283 | -0.6921 | 0.0379 | 0.2707 | 0.1818 | -0.1674 | 0.0687 | 0.1243 |
| Distribution rate | - | - | - | - | - | - | 19.4% | 20.1% |
| Net sales 1 | 3,828 | 17,553 | 41,241 | 49,436 | 45,691 | 48,513 | 51,097 | 53,433 |
| EBITDA 1 | -7,685 | -901.6 | 6,456 | 10,797 | 10,250 | 6,416 | 8,868 | 8,001 |
| EBIT 1 | -11,851 | -8,476 | 1,463 | 6,697 | 5,368 | 420.5 | 3,123 | 3,699 |
| Net income 1 | -6,647 | -8,030 | 465.8 | 3,478 | 2,336 | -2,201 | 879.7 | 1,581 |
| Net Debt 1 | 39,780 | 42,957 | 41,777 | 7,833 | 7,893 | 605 | 280 | -879 |
| Reference price 2 | 2.5400 | 3.0600 | 1.9900 | 2.7600 | 1.1200 | 0.8400 | 0.8400 | 0.8400 |
| Nbr of stocks (in thousands) | 9,878,571 | 12,164,286 | 12,850,000 | 12,850,000 | 12,850,000 | 12,850,000 | - | - |
| Announcement Date | 2/24/22 | 2/24/23 | 2/22/24 | 2/25/25 | 2/24/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.51x | 0.93x | 7.57x | 0.9% | 54.96B | |
| 10.45x | 0.79x | 6.89x | -.--% | 36.19B | |
| 13.73x | 1.37x | 6.27x | 1.85% | 27.86B | |
| 8.36x | 0.82x | 3.89x | 2.14% | 25.52B | |
| 63.25x | 2.22x | 12.89x | 0.07% | 19.64B | |
| 28.61x | 1.09x | 5.82x | 3.69% | 16.59B | |
| 11.54x | 1.17x | 4.87x | - | 14.9B | |
| -11.8x | 1.51x | 9.79x | -.--% | 11.39B | |
| 8.35x | 0.39x | 3.83x | 3.72% | 10.53B | |
| Average | 16.33x | 1.14x | 6.87x | 1.55% | 24.18B | |
| Weighted average by Cap. | 16.61x | 1.10x | 6.95x | 1.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AAV Stock
- AAV-R Stock
- Valuation Asia Aviation
Select your edition
All financial news and data tailored to specific country editions
