Valuation IT City

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-15			5-day change	1st Jan Change
5.600 ^THB	+0.90%		-2.61%	+60.00%

05-06	IT City Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-22	IT City Public Company Limited Approves Dividend for the Year 2025, Payable on 5 May 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	864.7	6,046	1,737	1,114	1,656	1,282
Change	-	599.15%	-71.27%	-35.86%	48.68%	-22.57%
Enterprise Value (EV) ¹	2,780	7,775	3,473	2,633	3,232	2,907
Change	-	179.71%	-55.33%	-24.19%	22.74%	-10.04%
P/E Ratio	-21x	29.5x	90.4x	23.5x	11.3x	7.44x
PBR	0.88x	5.07x	1.58x	0.97x	1.35x	0.99x
PEG	-	-0x	-1x	0x	0x	0.4x
Capitalization / Revenue	0.12x	0.69x	0.2x	0.14x	0.18x	0.13x
EV / Revenue	0.4x	0.89x	0.4x	0.32x	0.36x	0.3x
EV / EBITDA	59.7x	22.7x	26.7x	14.5x	9.98x	8.85x
EV / EBIT	-97.3x	29.7x	95.7x	30.3x	14x	12.2x
EV / FCF	10.4x	16.5x	19.8x	8.78x	10.7x	20.3x
FCF Yield	9.64%	6.08%	5.05%	11.4%	9.34%	4.92%
Dividend per Share ²	-	0.3	-	0.1	0.26	0.29
Rate of return	-	1.82%	-	3.29%	5.75%	8.29%
EPS ²	-0.1124	0.5602	0.0524	0.1293	0.3998	0.4707
Distribution rate	-	53.6%	-	77.3%	65%	61.6%
Net sales ¹	7,007	8,714	8,720	8,202	9,035	9,855
EBITDA ¹	46.55	342	130	182.1	323.9	328.6
EBIT ¹	-28.58	261.5	36.31	87	231.1	237.9
Net income ¹	-41.17	205.2	19.22	47.37	146.5	172.5
Net Debt ¹	1,915	1,730	1,737	1,519	1,576	1,625
Reference price ²	2.360	16.500	4.740	3.040	4.520	3.500
Nbr of stocks (in thousands)	366,399	366,399	366,399	366,399	366,399	366,399
Announcement Date	2/23/21	2/23/22	2/22/23	2/20/24	2/21/25	2/24/26