Valuation Forth Smart Service

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-12			5-day change	1st Jan Change
7.250 ^THB	+1.40%		-2.68%	+11.54%

05-15	Forth Smart Service Public Company Limited Announces Change of Chief Accountant, Effective May 15, 2026	CI
05-14	Forth Smart Service announces establishment of new joint venture co	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	9,716	6,063	4,895	5,460	-
Change	-	-	-19.25%	11.54%	-
Enterprise Value (EV)	9,716	6,063	5,335	5,460	5,460
Change	-	-	-12.01%	2.35%	0%
P/E Ratio	32.3x	14.1x	8.33x	8.24x	7.88x
PBR	-	-	2.81x	-	-
PEG	-	-	0.2x	0.6x	1.73x
Capitalization / Revenue	-	-	1.95x	2.1x	2.01x
EV / Revenue	-	-	0x	2.1x	2.01x
EV / EBITDA	-	-	0x	5.37x	5.07x
EV / EBIT	-	-	-	-	-
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	0.38	0.39	0.41
Rate of return	-	-	5.85%	5.38%	5.66%
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	7.250	7.250
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.($)
FORTH SMART SERVICE	8.13x	-	-	5.45%	163M
VISA, INC.	25.02x	13.39x	19.01x	0.85%	601B
BLOCK, INC.	29.33x	1.49x	8.61x	-.--%	41.5B
PAYPAL HOLDINGS, INC.	8.12x	1.13x	5.72x	1.29%	36.38B
FISERV, INC.	9.28x	2.65x	6.13x	-.--%	28.29B
CORPAY, INC.	16.5x	5.48x	10.35x	-.--%	22.93B
GLOBAL PAYMENTS INC.	-44.29x	2.93x	6.22x	1.58%	17.9B
PAYPAY CORPORATION	12.67x	8.64x	31.22x	-	9.71B
ONE97 COMMUNICATIONS LIMITED	109.61x	6.24x	95.79x	-.--%	6.84B
EDENRED SE	10.93x	2.06x	4.88x	6.75%	5.49B
Average	18.53x	4.89x	20.88x	1.77%	77.03B
Weighted average by Cap.	22.50x	11.09x	17.53x	0.82%