Valuation Interlink Telecom

Stocks

End-of-day quote Thailand S.E. 2026-10-22			5-day change	1st Jan Change
1.700 ^THB	-1.73%		+6.25%	+23.19%

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	3,545	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	27.36%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,545	3,545	3,545
Change	-	-30.91%	-58.19%	-8.8%	1.72%	27.36%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	34x	28.3x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.68x	0.68x	0.66x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.4x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.59x	1.35x	1.33x
EV / Revenue	0x	0x	0x	0x	0x	1.59x	1.35x	1.33x
EV / EBITDA	0x	0x	0x	0x	0x	5.5x	4.49x	4.35x
EV / EBIT	0x	0x	0x	0x	-0x	12.8x	10.8x	9.55x
EV / FCF	-	0x	-0x	0x	-0x	-65.4x	8.36x	8.81x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.53%	12%	11.4%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.18%	1.18%	1.18%
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	1.700	1.700	1.700
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.($)
INTERLINK TELECOM	-	-	-	1.16%	107M
VERIZON COMMUNICATIONS, INC.	9.67x	2.4x	6.31x	6.48%	181B
DEUTSCHE TELEKOM AG	12.19x	2.06x	5.32x	4.41%	137B
NTT, INC.	13.76x	1.88x	8.18x	3.04%	90.77B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.42x	2.06x	5.13x	2.42%	72.8B
SAUDI TELECOM COMPANY	14.36x	2.59x	8.08x	5.34%	55.05B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.52x	5.19x	18.93x	4.83%	53.39B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.17x	2.65x	5.86x	4.51%	49.77B
ORANGE	9.27x	1.72x	5.16x	5.58%	42.05B
SWISSCOM AG	25.09x	3.37x	7.4x	4.03%	42.01B
Average	14.94x	2.66x	7.82x	4.18%	72.42B
Weighted average by Cap.	13.52x	2.49x	7.27x	4.71%