Valuation G-Able Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2024-06-04			5-day change	1st Jan Change
3.085 ^THB	-.--%		-.--%	-

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	2,730	-	-
Change	-	-31.05%	13.25%	14.04%	-	-
Enterprise Value (EV)	3,066	2,114	2,394	2,730	2,730	2,730
Change	-	-31.05%	13.25%	14.04%	0%	0%
P/E	11.2x	8.88x	7.77x	8.3x	7.96x	7.36x
PBR	1.29x	0.96x	1.05x	1.16x	1.12x	1.12x
PEG	-0.3x	-0.7x	0.3x	1.22x	1.87x	0.9x
Capitalization / Revenue	0.57x	0.34x	0.38x	0.43x	0.4x	0.37x
EV / Revenue	0x	0x	0x	0.43x	0.4x	0.37x
EV / EBITDA	0x	0x	0x	5.95x	5.63x	5.23x
EV / EBIT	0x	0x	0x	6.89x	6.52x	6.04x
EV / FCF	0x	0x	0x	-30.6x	26.9x	29.7x
FCF Yield	20.9%	17.1%	34.7%	-3.26%	3.71%	3.37%
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%	9.23%	9.74%	10.5%
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	3.900	3.900	3.900
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	22.87x	3.72x	13.01x	2.91%	219B
SALESFORCE, INC.	23.04x	4.84x	11.86x	0.72%	198B
ACCENTURE PLC	17.06x	1.86x	9.75x	2.81%	137B
SNOWFLAKE INC.	-120.79x	16.73x	92.01x	-.--%	108B
CLOUDFLARE, INC.	-511.15x	36.29x	149.08x	-.--%	106B
TATA CONSULTANCY SERVICES LTD.	16.07x	2.9x	11.18x	5.01%	93.97B
RELX PLC	22.61x	5.86x	14.38x	2.51%	67.63B
INFOSYS LIMITED	15.19x	2.22x	9.42x	5.13%	49.56B
FUJITSU LIMITED	24.75x	2.06x	13.03x	1.26%	48.6B
Average	-54.48x	8.50x	35.97x	2.26%	114.12B
Weighted average by Cap.	-48.77x	8.32x	34.40x	2.06%