Valuation Forth Smart Service

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
8.050 ^THB	+0.63%		+2.55%	+23.85%

06-21	Forth Smart Service Public Company Limited Completes Establishment of New Joint Venture Company	CI
05-15	Forth Smart Service Public Company Limited Announces Change of Chief Accountant, Effective May 15, 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	6,063	-
Change	-	-	-19.25%	23.85%	-
Enterprise Value (EV)	9,716	6,063	5,335	6,063	6,063
Change	-	-	-12.01%	13.65%	0%
P/E	32.3x	14.1x	8.33x	9.15x	8.75x
PBR	-	-	2.81x	-	-
PEG	-	-	0.2x	0.7x	1.93x
Capitalization / Revenue	-	-	1.95x	2.34x	2.23x
EV / Revenue	-	-	0x	2.34x	2.23x
EV / EBITDA	-	-	0x	5.96x	5.63x
EV / EBIT	-	-	-	-	-
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	0.38	0.39	0.41
Rate of return	-	-	5.85%	4.84%	5.09%
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	8.050	8.050
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	9.09x	-	-	4.88%	178M
VISA, INC.	27.55x	14.73x	20.92x	0.77%	662B
PAYPAL HOLDINGS, INC.	11.04x	1.51x	7.67x	0.96%	49.4B
BLOCK, INC.	33.66x	1.66x	9.56x	-.--%	45.95B
FISERV, INC.	8.74x	2.57x	5.94x	-.--%	26.65B
CORPAY, INC.	17.06x	5.65x	10.74x	-.--%	23.84B
GLOBAL PAYMENTS INC.	-64.57x	3.12x	6.63x	1.32%	21.3B
PAYPAY CORPORATION	21.94x	6.69x	21.99x	-.--%	10.6B
ONE97 COMMUNICATIONS LIMITED	134.65x	8.02x	122.98x	-.--%	8.31B
EDENRED SE	13.82x	2.49x	5.89x	5.37%	6.86B
Average	21.30x	5.16x	23.59x	1.33%	85.55B
Weighted average by Cap.	24.61x	12.08x	19.32x	0.73%