Valuation G-Able Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
4.280 ^THB	+1.42%		-0.47%	+25.15%

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	2,996	-	-
Change	-	-31.05%	13.25%	25.15%	-	-
Enterprise Value (EV)	3,066	2,114	2,394	2,996	2,996	2,996
Change	-	-31.05%	13.25%	25.15%	0%	0%
P/E	11.2x	8.88x	7.77x	9.11x	8.73x	8.08x
PBR	1.29x	0.96x	1.05x	1.27x	1.23x	1.23x
PEG	-0.3x	-0.7x	0.3x	1.34x	2.05x	0.99x
Capitalization / Revenue	0.57x	0.34x	0.38x	0.47x	0.44x	0.41x
EV / Revenue	0x	0x	0x	0.47x	0.44x	0.41x
EV / EBITDA	0x	0x	0x	6.53x	6.18x	5.74x
EV / EBIT	0x	0x	0x	7.57x	7.15x	6.63x
EV / FCF	0x	0x	0x	-33.6x	29.5x	32.6x
FCF Yield	20.9%	17.1%	34.7%	-2.97%	3.39%	3.07%
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%	8.41%	8.88%	9.58%
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	4.280	4.280	4.280
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.($)
IBM	23.42x	3.77x	13.18x	2.86%	222B
SNOWFLAKE INC.	-116.48x	18.54x	107.06x	-.--%	115B
ACCENTURE PLC	13.35x	1.47x	7.74x	3.6%	110B
TATA CONSULTANCY SERVICES LTD.	15.22x	2.78x	10.51x	5.4%	89.13B
RELX PLC	19.89x	5.24x	12.87x	2.86%	59.95B
INFOSYS LIMITED	15.4x	2.25x	9.55x	5.07%	49.94B
NEC CORPORATION	21.76x	1.58x	10.05x	0.87%	40.92B
FUJITSU LIMITED	20.86x	1.7x	10.55x	1.4%	40.32B
HCL TECHNOLOGIES LIMITED	18.6x	2.39x	11.35x	4.65%	38.74B
Average	3.56x	4.42x	21.43x	2.97%	85.19B
Weighted average by Cap.	-1.26x	5.27x	25.53x	2.89%