|
End-of-day quote
Thailand S.E.
2026-08-18
|
5-day change | 1st Jan Change | ||
| 5.000 THB | +5.93% |
|
+11.61% | +190.70% |
| 08-11 | Infraset Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 06-29 | PI Securities Starts Infraset at Buy with THB4.52 Price Target | MT |
Company Valuation: Infraset
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 | 4,013 | - | - |
| Change | - | -35.59% | -21.45% | 35.34% | -45.64% | 189.26% | - | - |
| Enterprise Value (EV) | 3,727 | 2,401 | 1,886 | 2,552 | 1,387 | 4,013 | 4,013 | 4,013 |
| Change | - | -35.59% | -21.45% | 35.34% | -45.64% | 189.26% | 0% | 0% |
| P/E | 28.8x | 21.3x | 16.6x | 28.5x | 43x | 19.6x | 16.9x | 15.2x |
| PBR | 3.86x | - | 1.37x | 1.79x | 1.01x | 2.63x | 2.39x | 2.24x |
| PEG | - | -0.7x | -2.49x | -1.3x | -0.7x | 0x | 1.1x | 1.3x |
| Capitalization / Revenue | 2.83x | 1.83x | 1.14x | 1.29x | 1.19x | 1.16x | 1.09x | 1.11x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.16x | 1.09x | 1.11x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 13.9x | 11.7x | 10.8x |
| EV / EBIT | 0x | 0x | 0x | 0x | - | 16.1x | 12.7x | - |
| 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% | - | 3.4% | 3.9% | 4% |
| 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 | 5.000 | 5.000 | 5.000 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.71x | 3.68x | 12.85x | 2.95% | 216B | |
| -115.72x | 18.42x | 106.35x | -.--% | 114B | |
| 12.6x | 1.39x | 7.3x | 3.8% | 104B | |
| 14.98x | 2.74x | 10.33x | 5.49% | 87.53B | |
| 19.34x | 5.12x | 12.57x | 2.95% | 58.49B | |
| 14.93x | 2.18x | 9.23x | 5.22% | 48.28B | |
| 21.18x | 1.62x | 10.23x | 0.9% | 39.84B | |
| 20.65x | 1.69x | 10.44x | 1.42% | 39.89B | |
| 18.05x | 2.31x | 10.98x | 4.79% | 37.5B | |
| Average | 3.19x | 4.35x | 21.14x | 3.06% | 82.84B | |
| Weighted average by Cap. | -2.05x | 5.24x | 25.51x | 2.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- INSET Stock
- INSET-R Stock
- Valuation Infraset
Select your edition
All financial news and data tailored to specific country editions
