Valuation KCE Electronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-15			5-day change	1st Jan Change
74.75 ^THB	-3.24%		-6.27%	+310.71%

09-23	Phillip Securities Downgrades KCE Electronics to Neutral from Buy; Price Target is THB66	MT
09-04	Kasikorn Securities Downgrades KCE Electronics to Neutral from Outperform, Price Target is THB60	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	103,980	54,961	65,015	28,961	21,514	88,361	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	310.71%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	87,832	87,714	87,770
Change	-	-45.46%	13.59%	-56.45%	-26.41%	318.63%	-0.13%	0.06%
P/E	42.9x	23.7x	37.9x	17.6x	26x	61.9x	38.7x	35.1x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	6.64x	6.31x	5.95x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	0.9x	0.6x	3.5x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	5.88x	4.8x	4.46x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	5.85x	4.76x	4.43x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	32.3x	23.1x	23.6x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	56.8x	34.9x	31.9x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	51.4x	56.3x	33.4x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	1.94%	1.78%	2.99%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.205	1.495	1.456
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	1.61%	2%	1.95%
EPS ²	2.05	1.96	1.45	1.39	0.7	1.208	1.933	2.129
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	99.7%	77.3%	68.4%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	15,015	18,421	19,822
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,715	3,795	3,718
EBIT ¹	2,709	2,214	1,629	1,455	725	1,545	2,510	2,750
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,437	2,286	2,516
Net Debt ¹	1,703	2,680	460.4	-449.9	-533	-529.1	-646.9	-591.4
Reference price ²	88.00	46.50	55.00	24.50	18.20	74.75	74.75	74.75
Nbr of stocks (in thousands)	1,181,590	1,181,966	1,182,089	1,182,089	1,182,089	1,182,089	-	-
Announcement Date	2/8/22	2/7/23	2/13/24	2/24/25	2/10/26	-	-	-

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.($)
NVIDIA CORPORATION	22.13x	12.64x	19.06x	0.34%	5,344B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23x	11.33x	15.3x	1.08%	2,006B
BROADCOM INC.	37.43x	15.83x	23.25x	0.75%	1,653B
MICRON TECHNOLOGY, INC.	5.28x	3.23x	3.59x	0.07%	1,034B
AMD (ADVANCED MICRO DEVICES)	99.66x	18.06x	68.45x	-.--%	932B
SK HYNIX INC.	4x	2.49x	3x	0.25%	771B
INTEL CORPORATION	-42.48x	8.5x	23.7x	-.--%	516B
ARM HOLDINGS PLC	189.75x	41.22x	84.09x	-.--%	254B
Average	42.35x	14.16x	30.05x	0.31%	1,564B
Weighted average by Cap.	28.30x	12.26x	21.93x	0.44%