|
End-of-day quote
Thailand S.E.
2026-08-14
|
5-day change | 1st Jan Change | ||
| 7.400 THB | -5.13% |
|
-5.73% | +13.85% |
Company Valuation: Forth Smart Service
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Market Cap 1 | 9,716 | 6,063 | 4,895 | 5,573 | - |
| Change | - | - | -19.25% | 13.85% | - |
| Enterprise Value (EV) | 9,716 | 6,063 | 5,335 | 5,573 | 5,573 |
| Change | - | - | -12.01% | 4.47% | 0% |
| P/E | 32.3x | 14.1x | 8.33x | 8.41x | 8.04x |
| PBR | - | - | 2.81x | - | - |
| PEG | - | - | 0.2x | 0.7x | 1.77x |
| Capitalization / Revenue | - | - | 1.95x | 2.15x | 2.05x |
| EV / Revenue | - | - | 0x | 2.15x | 2.05x |
| EV / EBITDA | - | - | 0x | 5.48x | 5.17x |
| EV / EBIT | - | - | - | - | - |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.38 | 0.39 | 0.41 |
| Rate of return | - | - | 5.85% | 5.27% | 5.54% |
| 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 | 7.400 | 7.400 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.41x | - | - | 5.27% | 168M | |
| 29.07x | 14.82x | 21.06x | 0.74% | 668B | |
| 12.23x | 1.6x | 8.25x | 0.91% | 52.75B | |
| 48.04x | 1.86x | 10.4x | -.--% | 49.79B | |
| 10.94x | 2.79x | 6.72x | -.--% | 28.92B | |
| 20.93x | 6.35x | 12.17x | -.--% | 27.42B | |
| -24.86x | 3.47x | 7.41x | 1.1% | 24.62B | |
| 171.74x | 10.64x | 163.21x | -.--% | 10.73B | |
| 19.29x | 6.35x | 19.59x | -.--% | 10.09B | |
| 15.55x | 2.65x | 6.27x | 4.95% | 7.64B | |
| Average | 31.13x | 5.61x | 28.34x | 1.3% | 88.06B | |
| Weighted average by Cap. | 28.28x | 12.07x | 20.15x | 0.69% |
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
- FSMART Stock
- Valuation Forth Smart Service
Select your edition
All financial news and data tailored to specific country editions
