Valuation Forth Smart Service OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

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	5,498	-
Change	-	-	-19.25%	12.31%	-
Enterprise Value (EV)	9,716	6,063	5,335	5,498	5,498
Change	-	-	-12.01%	3.06%	0%
P/E	32.3x	14.1x	8.33x	8.3x	7.93x
PBR	-	-	2.81x	-	-
PEG	-	-	0.2x	0.6x	1.74x
Capitalization / Revenue	-	-	1.95x	2.12x	2.02x
EV / Revenue	-	-	0x	2.12x	2.02x
EV / EBITDA	-	-	0x	5.41x	5.1x
EV / EBIT	-	-	-	-	-
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	0.38	0.39	0.41
Rate of return	-	-	5.85%	5.34%	5.62%
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	7.300	7.300
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.($)
VISA, INC.	26.12x	13.97x	19.84x	0.81%	628B
BLOCK, INC.	31.7x	1.62x	9.36x	-.--%	44.86B
PAYPAL HOLDINGS, INC.	8.6x	1.19x	6.04x	1.22%	38.5B
FISERV, INC.	8.71x	2.57x	5.94x	-.--%	26.57B
CORPAY, INC.	16.95x	5.59x	10.57x	-.--%	23.55B
GLOBAL PAYMENTS INC.	-46.35x	2.99x	6.36x	1.51%	18.73B
PAYPAY CORPORATION	11.81x	3.78x	13.67x	-	9.06B
ONE97 COMMUNICATIONS LIMITED	118.76x	6.89x	105.71x	-.--%	7.51B
EDENRED SE	11.12x	2.07x	4.92x	6.69%	5.58B
Average	20.82x	4.52x	20.27x	1.28%	89.1B
Weighted average by Cap.	23.66x	11.52x	18.17x	0.78%