Valuation G-Able

Stocks

End-of-day quote Thailand S.E. 2026-10-01			5-day change	1st Jan Change
3.880 ^THB	-0.51%		-1.52%	+13.45%

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	2,716	-	-
Change	-	-31.05%	13.25%	13.45%	-	-
Enterprise Value (EV)	3,066	2,114	2,394	2,716	2,716	2,716
Change	-	-31.05%	13.25%	13.45%	0%	0%
P/E	11.2x	8.88x	7.77x	8.26x	7.92x	7.32x
PBR	1.29x	0.96x	1.05x	1.15x	1.11x	1.11x
PEG	-0.3x	-0.7x	0.3x	1.21x	1.86x	0.9x
Capitalization / Revenue	0.57x	0.34x	0.38x	0.42x	0.4x	0.37x
EV / Revenue	0x	0x	0x	0.42x	0.4x	0.37x
EV / EBITDA	0x	0x	0x	5.92x	5.6x	5.2x
EV / EBIT	0x	0x	0x	6.86x	6.48x	6.01x
EV / FCF	0x	0x	0x	-30.5x	26.8x	29.5x
FCF Yield	20.9%	17.1%	34.7%	-3.28%	3.73%	3.39%
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%	9.28%	9.79%	10.6%
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	3.880	3.880	3.880
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	8.3x	-	-	9.23%	81.27M
IBM	21.6x	3.56x	12.43x	3.08%	207B
SALESFORCE, INC.	21.99x	4.64x	11.38x	0.76%	189B
CLOUDFLARE, INC.	-599.1x	42.61x	175.06x	-.--%	124B
SNOWFLAKE INC.	-133.59x	18.57x	102.82x	-.--%	120B
ACCENTURE PLC	13.62x	1.52x	7.99x	3.52%	112B
TATA CONSULTANCY SERVICES LTD.	13.27x	2.4x	9.06x	6.19%	77.38B
RELX PLC	19.25x	5.15x	12.66x	2.92%	57.65B
COREWEAVE, INC.	-17.04x	7.34x	12.48x	-.--%	48.05B
FUJITSU LIMITED	22.15x	1.83x	11.6x	1.4%	43.68B
Average	-62.96x	9.74x	39.50x	2.71%	97.85B
Weighted average by Cap.	-79.33x	10.42x	43.04x	1.93%