Valuation G-Able

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-18			5-day change	1st Jan Change
3.980 ^THB	-0.50%		+1.02%	+16.37%

05-12	G-Able Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-11	Newgen Software and G-ABLE Group Announce Strategic Partnership to Advance Digital Transformation Across APAC	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,066	2,114	2,394	2,786	-	-
Change	-	-31.05%	13.25%	16.37%	-	-
Enterprise Value (EV)	3,066	2,114	2,394	2,786	2,786	2,786
Change	-	-31.05%	13.25%	16.37%	0%	0%
P/E	11.2x	8.88x	7.77x	8.47x	8.12x	7.51x
PBR	1.29x	0.96x	1.05x	1.18x	1.14x	1.14x
PEG	-0.3x	-0.7x	0.3x	1.24x	1.91x	0.92x
Capitalization / Revenue	0.57x	0.34x	0.38x	0.43x	0.41x	0.38x
EV / Revenue	0x	0x	0x	0.43x	0.41x	0.38x
EV / EBITDA	0x	0x	0x	6.07x	5.74x	5.34x
EV / EBIT	0x	0x	0x	7.04x	6.65x	6.16x
EV / FCF	0x	0x	0x	-31.3x	27.5x	30.3x
FCF Yield	20.9%	17.1%	34.7%	-3.2%	3.64%	3.3%
Dividend per Share ²	0.289	0.2703	0.32	0.36	0.38	0.41
Rate of return	6.6%	8.95%	9.36%	9.05%	9.55%	10.3%
EPS ²	0.39	0.34	0.44	0.47	0.49	0.53
Distribution rate	74.1%	79.5%	72.7%	76.6%	77.6%	77.4%
Net sales ¹	5,338	6,173	6,237	6,416	6,858	7,299
EBITDA ¹	383.7	401.4	479.5	459	485	522
EBIT ¹	314.1	322.8	400.8	396	419	452
Net income ¹	251.8	236.5	307.5	328	345	370
Net Debt	-	-	-	-	-	-
Reference price ²	4.380	3.020	3.420	3.980	3.980	3.980
Nbr of stocks (in thousands)	700,021	700,021	700,021	700,021	-	-
Announcement Date	2/21/24	2/20/25	2/25/26	-	-	-

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.($)
G-ABLE	8.51x	-	-	9%	86.04M
IBM	25.51x	4.16x	14.51x	2.57%	247B
ACCENTURE PLC	11.6x	1.23x	6.46x	4.17%	95.78B
TATA CONSULTANCY SERVICES LTD.	14.27x	2.61x	9.62x	5.82%	85.22B
SNOWFLAKE INC.	-82.14x	12.94x	74.91x	-.--%	81.28B
RELX PLC	19.22x	5.04x	12.45x	2.96%	57.71B
INFOSYS LIMITED	15.03x	2.21x	9.26x	5.15%	49.64B
FUJITSU LIMITED	12.91x	1.48x	10.13x	1.25%	35.25B
HCL TECHNOLOGIES LIMITED	15.89x	2.02x	9.52x	5.44%	33.45B
NEC CORPORATION	20.65x	1.4x	9.96x	0.85%	31.89B
Average	6.15x	3.68x	17.43x	3.72%	71.69B
Weighted average by Cap.	7.59x	4.16x	18.52x	3.08%