Valuation Forth Smart Service OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-31	Forth Smart Service Public Company Limited Announces Management Changes, Effective August 31, 2026	CI
08-17	Forth Smart Service Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	5,008	-
Change	-	-	-19.25%	2.31%	-
Enterprise Value (EV)	9,716	6,063	5,335	5,008	5,008
Change	-	-	-12.01%	-6.12%	0%
P/E	32.3x	14.1x	8.33x	7.56x	7.23x
PBR	-	-	2.81x	-	-
PEG	-	-	0.2x	0.6x	1.59x
Capitalization / Revenue	-	-	1.95x	1.93x	1.84x
EV / Revenue	-	-	0x	1.93x	1.84x
EV / EBITDA	-	-	0x	4.92x	4.65x
EV / EBIT	-	-	-	-	-
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	0.38	0.39	0.41
Rate of return	-	-	5.85%	5.86%	6.17%
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	6.650	6.650
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VISA, INC.	29.98x	15.28x	21.71x	0.72%	689B
BLOCK, INC.	47.54x	1.76x	9.87x	-.--%	47.34B
PAYPAL HOLDINGS, INC.	10.58x	1.41x	7.24x	1.04%	46.03B
FISERV, INC.	10.58x	2.68x	6.45x	-.--%	26.6B
CORPAY, INC.	20.45x	6.22x	11.87x	-.--%	26.77B
GLOBAL PAYMENTS INC.	-21.01x	3.34x	7.15x	1.16%	23.55B
PAYPAY CORPORATION	22.5x	6.91x	21.34x	-.--%	12.07B
ONE97 COMMUNICATIONS LIMITED	92.24x	9.11x	83.24x	-.--%	11.55B
EDENRED SE	15.6x	2.65x	6.27x	4.95%	7.61B
Average	25.39x	5.48x	19.46x	0.87%	99B
Weighted average by Cap.	28.28x	12.58x	19.86x	0.68%