Valuation G-Able

Stocks

End-of-day quote Thailand S.E. 2026-08-19			5-day change	1st Jan Change
4.000 ^THB	+0.50%		-5.21%	+16.96%

08-14	G-Able Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	G-Able Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	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	2,800	-	-
Change	-	-31.05%	13.25%	16.96%	-	-
Enterprise Value (EV)	3,066	2,114	2,394	2,800	2,800	2,800
Change	-	-31.05%	13.25%	16.96%	0%	0%
P/E	11.2x	8.88x	7.77x	8.51x	8.16x	7.55x
PBR	1.29x	0.96x	1.05x	1.19x	1.15x	1.15x
PEG	-0.3x	-0.7x	0.3x	1.25x	1.92x	0.92x
Capitalization / Revenue	0.57x	0.34x	0.38x	0.44x	0.41x	0.38x
EV / Revenue	0x	0x	0x	0.44x	0.41x	0.38x
EV / EBITDA	0x	0x	0x	6.1x	5.77x	5.36x
EV / EBIT	0x	0x	0x	7.07x	6.68x	6.19x
EV / FCF	0x	0x	0x	-31.4x	27.6x	30.4x
FCF Yield	20.9%	17.1%	34.7%	-3.18%	3.62%	3.29%
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%	9.5%	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	4.000	4.000	4.000
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	8.47x	-	-	9.05%	84.15M
IBM	23.09x	3.73x	13.03x	2.9%	219B
SNOWFLAKE INC.	-114.18x	18.14x	104.54x	-.--%	113B
ACCENTURE PLC	12.82x	1.41x	7.43x	3.73%	106B
TATA CONSULTANCY SERVICES LTD.	14.77x	2.7x	10.18x	5.57%	86.1B
RELX PLC	19.89x	5.24x	12.87x	2.86%	60.07B
INFOSYS LIMITED	14.6x	2.12x	9.01x	5.33%	47.13B
FUJITSU LIMITED	20.29x	1.66x	10.25x	1.44%	39.14B
NEC CORPORATION	20.58x	1.57x	9.93x	0.92%	38.64B
HCL TECHNOLOGIES LIMITED	17.68x	2.29x	10.64x	4.89%	36.66B
Average	3.80x	4.32x	20.87x	3.67%	74.56B
Weighted average by Cap.	-1.43x	5.19x	25.05x	2.96%