|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.150 THB | +0.70% |
|
+2.14% | +10.00% |
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 | 5,385 | - |
| Change | - | - | -19.25% | 10% | - |
| Enterprise Value (EV) | 9,716 | 6,063 | 5,335 | 5,385 | 5,385 |
| Change | - | - | -12.01% | 0.94% | 0% |
| P/E | 32.3x | 14.1x | 8.33x | 8.13x | 7.77x |
| PBR | - | - | 2.81x | - | - |
| PEG | - | - | 0.2x | 0.6x | 1.71x |
| Capitalization / Revenue | - | - | 1.95x | 2.08x | 1.98x |
| EV / Revenue | - | - | 0x | 2.08x | 1.98x |
| EV / EBITDA | - | - | 0x | 5.29x | 5x |
| EV / EBIT | - | - | - | - | - |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.38 | 0.39 | 0.41 |
| Rate of return | - | - | 5.85% | 5.45% | 5.73% |
| 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 | 7.150 | 7.150 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.07x | - | - | 5.49% | 161M | |
| 28.39x | 15.17x | 21.54x | 0.75% | 682B | |
| 34.05x | 1.71x | 9.91x | -.--% | 47.35B | |
| 8.96x | 1.23x | 6.3x | 1.18% | 40.11B | |
| 9.15x | 2.63x | 6.1x | -.--% | 27.91B | |
| 16.51x | 5.5x | 10.39x | -.--% | 23.04B | |
| -52.79x | 3.14x | 6.68x | 1.3% | 21.51B | |
| 20.25x | 6.42x | 21.02x | -.--% | 9.96B | |
| 130x | 7.69x | 117.9x | -.--% | 8.16B | |
| 12.43x | 2.27x | 5.39x | 5.93% | 6.2B | |
| Average | 21.50x | 5.09x | 22.80x | 1.47% | 86.66B | |
| Weighted average by Cap. | 25.60x | 12.57x | 19.82x | 0.72% |
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
