Valuation Forth Smart Service Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-10			5-day change	1st Jan Change
6.900 ^THB	-0.72%		0.00%	+6.15%

08-31	Forth Smart Service Public Company Limited Announces Management Changes, Effective August 31, 2026	CI
08-17	Forth Smart Service Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	9,716	6,063	4,895	5,197	-
Change	-	-	-19.25%	6.15%	-
Enterprise Value (EV)	9,716	6,063	5,335	5,197	5,197
Change	-	-	-12.01%	-2.59%	0%
P/E	32.3x	14.1x	8.33x	7.84x	7.5x
PBR	-	-	2.81x	-	-
PEG	-	-	0.2x	0.6x	1.65x
Capitalization / Revenue	-	-	1.95x	2x	1.91x
EV / Revenue	-	-	0x	2x	1.91x
EV / EBITDA	-	-	0x	5.11x	4.83x
EV / EBIT	-	-	-	-	-
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	0.38	0.39	0.41
Rate of return	-	-	5.85%	5.65%	5.94%
EPS ²	0.4	0.57	0.78	0.88	0.92
Distribution rate	-	-	48.7%	44.3%	44.6%
Net sales ¹	-	-	2,507	2,595	2,721
EBITDA ¹	-	-	932.7	1,017	1,077
EBIT	-	-	566.3	-	-
Net income ¹	301.9	430.4	586.8	660	694
Net Debt	-	-	439.4	-	-
Reference price ²	12.900	8.050	6.500	6.900	6.900
Nbr of stocks (in thousands)	753,141	753,141	753,141	753,141	-
Announcement Date	2/24/23	2/28/25	2/26/26	-	-

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.($)
VISA, INC.	29.31x	14.94x	21.23x	0.74%	674B
BLOCK, INC.	48x	1.78x	9.97x	-.--%	47.8B
PAYPAL HOLDINGS, INC.	10.48x	1.4x	7.18x	1.05%	45.6B
CORPAY, INC.	20.49x	6.23x	11.89x	-.--%	26.82B
FISERV, INC.	10.35x	2.65x	6.38x	-.--%	26.02B
GLOBAL PAYMENTS INC.	-20.97x	3.34x	7.12x	1.15%	23.43B
PAYPAY CORPORATION	22.87x	6.98x	21.54x	-.--%	12.35B
ONE97 COMMUNICATIONS LIMITED	93.19x	9.15x	83.41x	-.--%	11.65B
EDENRED SE	15.43x	2.63x	6.2x	4.99%	7.6B
Average	25.46x	5.45x	19.43x	0.88%	97.26B
Weighted average by Cap.	27.81x	12.28x	19.48x	0.7%