Valuation Infraset

Stocks

End-of-day quote Thailand S.E. 2026-08-28			5-day change	1st Jan Change
4.840 ^THB	-2.81%		-5.10%	+181.40%

08-11	Infraset Public Company Limited Announces Interim Dividend for the Period from 1 January 2026 to 30 June 2026, Payable on 9 September 2026	CI
08-11	Infraset Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	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	3,884	-	-
Change	-	-35.59%	-21.45%	35.34%	-45.64%	180%	-	-
Enterprise Value (EV)	3,727	2,401	1,886	2,552	1,387	3,884	3,884	3,884
Change	-	-35.59%	-21.45%	35.34%	-45.64%	180%	0%	0%
P/E	28.8x	21.3x	16.6x	28.5x	43x	19x	16.4x	14.7x
PBR	3.86x	-	1.37x	1.79x	1.01x	2.55x	2.32x	2.17x
PEG	-	-0.7x	-2.49x	-1.3x	-0.7x	0x	1x	1.2x
Capitalization / Revenue	2.83x	1.83x	1.14x	1.29x	1.19x	1.12x	1.06x	1.08x
EV / Revenue	0x	0x	0x	0x	0x	1.12x	1.06x	1.08x
EV / EBITDA	0x	0x	0x	0x	0x	13.4x	11.3x	10.5x
EV / EBIT	0x	0x	0x	0x	-	15.5x	12.3x	-
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%	-	3.51%	4.03%	4.13%
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	4.840	4.840	4.840
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	18.98x	-	-	3.51%	117M
IBM	23.13x	3.77x	13.16x	2.87%	222B
ACCENTURE PLC	14.09x	1.55x	8.16x	3.41%	116B
SNOWFLAKE INC.	-114.74x	18.24x	105.52x	-.--%	114B
TATA CONSULTANCY SERVICES LTD.	15.17x	2.77x	10.47x	5.42%	88.66B
RELX PLC	20.92x	5.47x	13.43x	2.72%	63.28B
INFOSYS LIMITED	14.99x	2.19x	9.28x	5.2%	48.47B
FUJITSU LIMITED	22.03x	1.81x	11.13x	1.37%	42.34B
NEC CORPORATION	21.31x	1.62x	10.27x	0.87%	40.69B
HCL TECHNOLOGIES LIMITED	18.17x	2.3x	11.01x	4.81%	37.26B
Average	5.40x	4.41x	21.38x	3.02%	77.25B
Weighted average by Cap.	-0.52x	5.20x	25.11x	2.86%