|
End-of-day quote
Thailand S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 6.700 THB | +1.52% |
|
-1.47% | +3.08% |
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 | 5,046 | - |
| Change | - | - | -19.25% | 3.08% | - |
| Enterprise Value (EV) | 9,716 | 6,063 | 5,335 | 5,046 | 5,046 |
| Change | - | - | -12.01% | -5.41% | 0% |
| P/E | 32.3x | 14.1x | 8.33x | 7.61x | 7.28x |
| PBR | - | - | 2.81x | - | - |
| PEG | - | - | 0.2x | 0.6x | 1.6x |
| Capitalization / Revenue | - | - | 1.95x | 1.94x | 1.85x |
| EV / Revenue | - | - | 0x | 1.94x | 1.85x |
| EV / EBITDA | - | - | 0x | 4.96x | 4.69x |
| EV / EBIT | - | - | - | - | - |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.38 | 0.39 | 0.41 |
| Rate of return | - | - | 5.85% | 5.82% | 6.12% |
| 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 | 6.700 | 6.700 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.61x | - | - | 5.82% | 150M | |
| 28.79x | 14.68x | 20.86x | 0.75% | 662B | |
| 35.02x | 6.42x | 22.78x | 1.03% | 77.11B | |
| 23.5x | 4.6x | 10.13x | 0.72% | 67.29B | |
| -106.62x | 24.05x | 57.83x | -.--% | 66.55B | |
| 10.38x | 1.38x | 7.12x | 1.06% | 45.17B | |
| 45.17x | 1.67x | 9.32x | -.--% | 44.93B | |
| 19.68x | 3.36x | 8.01x | 1.61% | 31.59B | |
| 19.79x | 6.06x | 11.56x | -.--% | 25.91B | |
| 9.41x | 2.53x | 6.09x | -.--% | 23.59B | |
| Average | 9.27x | 7.19x | 17.08x | 1.1% | 104.43B | |
| Weighted average by Cap. | 19.25x | 12.05x | 20.62x | 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
