Valuation Infraset

Stocks

End-of-day quote Thailand S.E. 2026-09-25			5-day change	1st Jan Change
4.800 ^THB	+1.27%		+3.00%	+179.07%

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	3,852	-	-
Change	-	-35.59%	-21.45%	35.34%	-45.64%	177.69%	-	-
Enterprise Value (EV)	3,727	2,401	1,886	2,552	1,387	3,852	3,852	3,852
Change	-	-35.59%	-21.45%	35.34%	-45.64%	177.69%	0%	0%
P/E	28.8x	21.3x	16.6x	28.5x	43x	18.8x	16.3x	14.5x
PBR	3.86x	-	1.37x	1.79x	1.01x	2.53x	2.3x	2.15x
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	1.11x	1.05x	1.07x
EV / Revenue	0x	0x	0x	0x	0x	1.11x	1.05x	1.07x
EV / EBITDA	0x	0x	0x	0x	0x	13.3x	11.2x	10.4x
EV / EBIT	0x	0x	0x	0x	-	15.4x	12.2x	-
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%	-	3.54%	4.06%	4.17%
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	4.800	4.800	4.800
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	18.82x	-	-	3.54%	115M
IBM	22.15x	3.63x	12.69x	3%	212B
SNOWFLAKE INC.	-131.72x	18.37x	101.87x	-.--%	118B
ACCENTURE PLC	13.08x	1.46x	7.67x	3.67%	108B
TATA CONSULTANCY SERVICES LTD.	13.48x	2.45x	9.24x	6.1%	78.59B
RELX PLC	19.72x	5.2x	12.78x	2.88%	58.2B
FUJITSU LIMITED	22.67x	1.87x	11.67x	1.29%	44.4B
INFOSYS LIMITED	13.12x	1.89x	8x	5.94%	42.26B
NEC CORPORATION	20.9x	1.59x	10.12x	0.89%	40.58B
HCL TECHNOLOGIES LIMITED	17.14x	2.21x	10.28x	5.04%	35.52B
Average	2.94x	4.30x	20.48x	3.24%	73.83B
Weighted average by Cap.	-5.76x	5.29x	25.32x	2.98%