Valuation Infraset

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-27			5-day change	1st Jan Change
4.500 ^THB	-2.60%		-4.66%	+161.63%

06-29	PI Securities Starts Infraset at Buy with THB4.52 Price Target	MT
05-12	Infraset Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	3,620	-	-
Change	-	-35.59%	-21.45%	35.34%	-45.64%	160.98%	-	-
Enterprise Value (EV)	3,727	2,401	1,886	2,552	1,387	3,620	3,620	3,620
Change	-	-35.59%	-21.45%	35.34%	-45.64%	160.98%	0%	0%
P/E	28.8x	21.3x	16.6x	28.5x	43x	18.8x	16.4x	16.1x
PBR	3.86x	-	1.37x	1.79x	1.01x	2.36x	2.21x	2.09x
PEG	-	-0.7x	-2.49x	-1.3x	-0.7x	0x	1.1x	8.86x
Capitalization / Revenue	2.83x	1.83x	1.14x	1.29x	1.19x	1.14x	1.03x	1.06x
EV / Revenue	0x	0x	0x	0x	0x	1.14x	1.03x	1.06x
EV / EBITDA	0x	0x	0x	0x	0x	13.4x	11.3x	11.5x
EV / EBIT	0x	0x	0x	0x	-	14.5x	11.4x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.17	-	0.09	0.08	-	0.16	0.185	0.17
Rate of return	2.81%	-	3.88%	2.55%	-	3.56%	4.11%	3.78%
EPS ²	0.21	0.15	0.14	0.11	0.04	0.24	0.275	0.28
Distribution rate	81%	-	64.3%	72.7%	-	66.7%	67.3%	60.7%
Net sales ¹	1,315	1,311	1,658	1,974	1,167	3,162	3,512	3,400
EBITDA ¹	225.6	142.5	157.6	133.9	65.78	271	321	316
EBIT ¹	214	132.7	147.1	120.4	-	250	317	-
Net income ¹	170.5	105.5	109.2	88.92	35.28	193.4	220.6	224
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.050	3.200	2.320	3.140	1.720	4.500	4.500	4.500
Nbr of stocks (in thousands)	616,000	750,166	812,773	812,773	806,530	804,530	-	-
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	18.75x	-	-	3.56%	108M
IBM	22.47x	3.65x	12.74x	2.98%	213B
ACCENTURE PLC	12.82x	1.42x	7.44x	3.75%	106B
SNOWFLAKE INC.	-99.09x	15.69x	90.82x	-.--%	98.05B
TATA CONSULTANCY SERVICES LTD.	15.87x	2.9x	10.97x	5.18%	92.42B
RELX PLC	22.58x	5.8x	14.27x	2.54%	66.69B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	48.86B
FUJITSU LIMITED	21.96x	1.78x	11.22x	1.35%	40.7B
HCL TECHNOLOGIES LIMITED	18.31x	2.35x	11.27x	4.72%	37.98B
NEC CORPORATION	20.58x	1.52x	9.59x	0.92%	37.34B
Average	6.94x	4.15x	19.74x	3.02%	74.14B
Weighted average by Cap.	3.38x	4.65x	21.68x	2.97%