|
End-of-day quote
Thailand S.E.
2026-09-09
|
5-day change | 1st Jan Change | ||
| 6.950 THB | -0.71% |
|
0.00% | +6.92% |
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 | 5,234 | - |
| Change | - | - | -19.25% | 6.92% | - |
| Enterprise Value (EV) | 9,716 | 6,063 | 5,335 | 5,234 | 5,234 |
| Change | - | - | -12.01% | -1.88% | 0% |
| P/E | 32.3x | 14.1x | 8.33x | 7.9x | 7.55x |
| PBR | - | - | 2.81x | - | - |
| PEG | - | - | 0.2x | 0.6x | 1.66x |
| Capitalization / Revenue | - | - | 1.95x | 2.02x | 1.92x |
| EV / Revenue | - | - | 0x | 2.02x | 1.92x |
| EV / EBITDA | - | - | 0x | 5.15x | 4.86x |
| EV / EBIT | - | - | - | - | - |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.38 | 0.39 | 0.41 |
| Rate of return | - | - | 5.85% | 5.61% | 5.9% |
| 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 | 6.950 | 6.950 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.95x | - | - | 5.57% | 160M | |
| 29.42x | 15x | 21.31x | 0.73% | 677B | |
| 48.68x | 1.8x | 10.1x | -.--% | 48.42B | |
| 10.46x | 1.39x | 7.18x | 1.05% | 45.49B | |
| 10.77x | 2.69x | 6.48x | -.--% | 27.05B | |
| 20.41x | 6.22x | 11.85x | -.--% | 26.73B | |
| -21.38x | 3.35x | 7.15x | 1.14% | 23.66B | |
| 22.04x | 6.83x | 21.09x | -.--% | 11.89B | |
| 89.11x | 8.73x | 79.61x | -.--% | 11.28B | |
| 15.52x | 2.65x | 6.26x | 4.94% | 7.68B | |
| Average | 23.30x | 5.41x | 19.00x | 1.34% | 87.9B | |
| Weighted average by Cap. | 27.83x | 12.31x | 19.45x | 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
