Valuation Interlink Telecom Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-11-02			5-day change	1st Jan Change
1.500 ^THB	-0.66%		-10.18%	+8.70%

10-01	Interlink Telecom Public Company Limited Wins Selection For Two Projects Under The Provincial Electricity Authority's Project For The Organization Of Telecommunication Cables On Utility Poles Within Total Budget Of THB 266,605,291.95	CI
09-14	Krungsri Securities Upgrades Interlink Telecom to Buy from Neutral; Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,361	4,707	3,000	2,736	2,783	3,128	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	12.37%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,128	3,128	3,128
Change	-	-30.91%	-58.19%	-8.8%	1.72%	12.37%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	30x	25x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.6x	0.6x	0.59x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.3x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.41x	1.19x	1.17x
EV / Revenue	0x	0x	0x	0x	0x	1.41x	1.19x	1.17x
EV / EBITDA	0x	0x	0x	0x	0x	4.86x	3.96x	3.84x
EV / EBIT	0x	0x	0x	0x	-0x	11.3x	9.56x	8.43x
EV / FCF	-	0x	-0x	0x	-0x	-57.7x	7.38x	7.77x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.73%	13.6%	12.9%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.33%	1.33%	1.33%
EPS ²	0.22	0.18	0.19	0.22	-0.13	-	0.05	0.06
Distribution rate	-	35.3%	36.6%	-	-	-	40%	33.3%
Net sales ¹	2,466	3,393	2,714	2,672	2,824	2,225	2,618	2,674
EBITDA ¹	790.2	858.5	889.4	778.3	463.5	644	790	815
EBIT ¹	469.4	517.1	511.9	550.7	-101.1	276	327	371
Net income ¹	250.8	251.7	272.1	304	-176.2	112	97	118.5
Net Debt	4,025	2,469	-	-	-	-	-	-
Reference price ²	5.100	3.580	2.160	1.970	1.380	1.500	1.500	1.500
Nbr of stocks (in thousands)	1,247,165	1,314,728	1,388,930	1,388,930	2,016,930	2,085,149	-	-
Announcement Date	2/22/22	2/24/23	2/27/24	2/26/25	2/25/26	-	-	-

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.($)
CHINA MOBILE LIMITED	11.56x	1.34x	4.22x	6.73%	227B
VERIZON COMMUNICATIONS, INC.	9.98x	2.47x	6.49x	6.25%	187B
DEUTSCHE TELEKOM AG	12.52x	2.08x	5.35x	4.36%	139B
JIO PLATFORMS LIMITED	39.3x	8.38x	15.47x	-	134B
CHINA TELECOM CORPORATION LIMITED	11.89x	1x	3.76x	6.43%	90.16B
NTT, INC.	13.62x	1.87x	8.14x	3.07%	90.03B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.68x	2.04x	5.13x	2.4%	74.26B
SAUDI TELECOM COMPANY	13.9x	2.58x	8.16x	5.3%	55.21B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.06x	5.1x	18.64x	4.92%	52.32B
Average	16.50x	2.98x	8.37x	4.93%	116.47B
Weighted average by Cap.	15.96x	2.86x	7.50x	5.34%