Valuation Interlink Telecom

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
1.520 ^THB	+0.66%		-10.06%	+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	0.62x	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERLINK TELECOM	-	-	-	-	92.41M
CHINA MOBILE LIMITED	11.46x	1.37x	4.17x	6.85%	228B
VERIZON COMMUNICATIONS, INC.	10.62x	2.53x	6.7x	5.86%	200B
DEUTSCHE TELEKOM AG	13.71x	2.17x	5.6x	3.97%	157B
CHINA TELECOM CORPORATION LIMITED	11.7x	0.9x	3.38x	6.71%	82.04B
NTT, INC.	12.79x	1.81x	7.73x	3.31%	82B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.38x	1.8x	4.55x	2.77%	69.88B
SAUDI TELECOM COMPANY	15.17x	2.65x	8.29x	5.06%	57.96B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.79x	5.15x	18.88x	4.58%	54.18B
ORANGE	12.15x	1.8x	5.43x	4.82%	49.93B
Average	13.53x	2.24x	7.19x	4.88%	98.16B
Weighted average by Cap.	12.65x	2.07x	6.29x	5.25%