Valuation Infraset

Stocks

End-of-day quote Thailand S.E. 2026-10-22			5-day change	1st Jan Change
4.140 ^THB	-1.90%		-8.81%	+140.70%

09-15	Tranche Update on Infraset Public Company Limited's Equity Buyback Plan announced on March 10, 2026.	CI
09-15	Infraset Public Company Limited's Equity Buyback announced on March 10, 2026, has closed with 4,000,000 shares, representing 0.5% for THB 11.33 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,727	2,401	1,886	2,552	1,387	3,322	-	-
Change	-	-35.59%	-21.45%	35.34%	-45.64%	139.5%	-	-
Enterprise Value (EV)	3,727	2,401	1,886	2,552	1,387	3,322	3,322	3,322
Change	-	-35.59%	-21.45%	35.34%	-45.64%	139.5%	0%	0%
P/E	28.8x	21.3x	16.6x	28.5x	43x	16.2x	14x	12.5x
PBR	3.86x	-	1.37x	1.79x	1.01x	2.18x	1.98x	1.86x
PEG	-	-0.7x	-2.49x	-1.3x	-0.7x	0x	0.9x	1.1x
Capitalization / Revenue	2.83x	1.83x	1.14x	1.29x	1.19x	0.96x	0.9x	0.92x
EV / Revenue	0x	0x	0x	0x	0x	0.96x	0.9x	0.92x
EV / EBITDA	0x	0x	0x	0x	0x	11.5x	9.7x	8.98x
EV / EBIT	0x	0x	0x	0x	-	13.3x	10.5x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.17	-	0.09	0.08	-	0.17	0.195	0.2
Rate of return	2.81%	-	3.88%	2.55%	-	4.11%	4.71%	4.83%
EPS ²	0.21	0.15	0.14	0.11	0.04	0.255	0.295	0.33
Distribution rate	81%	-	64.3%	72.7%	-	66.7%	66.1%	60.6%
Net sales ¹	1,315	1,311	1,658	1,974	1,167	3,462	3,675	3,600
EBITDA ¹	225.6	142.5	157.6	133.9	65.78	289	342.5	370
EBIT ¹	214	132.7	147.1	120.4	-	250	317	-
Net income ¹	170.5	105.5	109.2	88.92	35.28	206.5	236	270
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.050	3.200	2.320	3.140	1.720	4.140	4.140	4.140
Nbr of stocks (in thousands)	616,000	750,166	812,773	812,773	806,530	802,530	-	-
Announcement Date	2/18/22	2/13/23	2/13/24	2/13/25	2/11/26	-	-	-

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.($)
INFRASET	16.24x	-	-	4.11%	98.53M
IBM	25.22x	4.05x	14.08x	2.68%	238B
SALESFORCE, INC.	23.95x	5.01x	12.28x	0.69%	206B
ACCENTURE PLC	17.66x	2.01x	10.33x	2.68%	153B
SNOWFLAKE INC.	-123.59x	17.14x	94.25x	-.--%	111B
CLOUDFLARE, INC.	-523.76x	37.2x	152.79x	-.--%	108B
TATA CONSULTANCY SERVICES LTD.	16.35x	2.95x	11.37x	4.92%	95.75B
RELX PLC	23.33x	6.05x	14.86x	2.4%	70.41B
INFOSYS LIMITED	15.09x	2.2x	9.35x	5.16%	49.32B
FUJITSU LIMITED	25.59x	2.13x	13.49x	1.22%	50.46B
Average	-48.39x	8.75x	36.98x	2.39%	108.12B
Weighted average by Cap.	-47.57x	8.46x	34.85x	1.98%