Valuation Interlink Telecom Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-20			5-day change	1st Jan Change
1.520 ^THB	-1.30%		+0.66%	+10.14%

08-10	Interlink Telecom Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-28	Krungsri Securities Downgrades Interlink Telecom to Neutral from Buy, Price Target is THB1.48	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	3,066	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	10.14%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,066	3,066	3,066
Change	-	-30.91%	-58.19%	-8.8%	1.72%	10.14%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	30.4x	25.3x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.61x	0.61x	0.59x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.3x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.38x	1.17x	1.15x
EV / Revenue	0x	0x	0x	0x	0x	1.38x	1.17x	1.15x
EV / EBITDA	0x	0x	0x	0x	0x	4.76x	3.88x	3.76x
EV / EBIT	0x	0x	0x	0x	-0x	11.1x	9.38x	8.26x
EV / FCF	-	0x	-0x	0x	-0x	-56.6x	7.23x	7.62x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.77%	13.8%	13.1%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.32%	1.32%	1.32%
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	1.520	1.520	1.520
Nbr of stocks (in thousands)	1,247,165	1,314,728	1,388,930	1,388,930	2,016,930	2,016,930	-	-
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	11.58x	1.36x	4.26x	6.83%	231B
VERIZON COMMUNICATIONS, INC.	10.87x	2.57x	6.79x	5.72%	205B
DEUTSCHE TELEKOM AG	14.08x	2.24x	5.76x	3.87%	163B
CHINA TELECOM CORPORATION LIMITED	12.16x	0.92x	3.51x	6.46%	85.05B
NTT, INC.	12.7x	1.8x	7.7x	3.33%	81.89B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.75x	1.8x	4.56x	2.76%	70.6B
SAUDI TELECOM COMPANY	15.32x	2.68x	8.37x	5.06%	57.98B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.78x	5.37x	19.65x	4.51%	56.84B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.95x	2.8x	6.28x	4.35%	51.62B
Average	14.24x	2.39x	7.43x	4.76%	111.43B
Weighted average by Cap.	13.13x	2.16x	6.47x	5.15%