Valuation KCE Electronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-20			5-day change	1st Jan Change
72.00 ^THB	-10.00%		-.--%	+193.88%

11-05	KCE Electronics Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-15	Phillip Securities Downgrades KCE Electronics to Sell from Neutral; Price Target is THB66	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	67,970	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	215.93%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	67,375	67,570	68,914
Change	-	-45.46%	13.59%	-56.45%	-26.41%	221.12%	0.29%	1.99%
P/E	42.9x	23.7x	37.9x	17.6x	26x	44.4x	27.4x	26.5x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	5.11x	4.82x	4.55x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	0.5x	0.4x	7.64x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	4.51x	3.58x	3.21x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	4.47x	3.56x	3.25x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	24.4x	16.2x	16.6x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	43.8x	24.5x	23.6x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	39.5x	41.3x	29.1x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	2.53%	2.42%	3.43%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.223	1.576	1.474
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	2.13%	2.74%	2.56%
EPS ²	2.05	1.96	1.45	1.39	0.7	1.295	2.098	2.17
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	94.4%	75.1%	67.9%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	15,077	18,974	21,173
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,757	4,181	4,152
EBIT ¹	2,709	2,214	1,629	1,455	725	1,538	2,757	2,919
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,529	2,479	2,565
Net Debt ¹	1,703	2,680	460.4	-449.9	-533	-595.3	-400.4	944.1
Reference price ²	88.00	46.50	55.00	24.50	18.20	57.50	57.50	57.50
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	17.86x	10.13x	15.29x	0.42%	4,314B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	20.23x	9.88x	13.34x	1.21%	1,765B
BROADCOM INC.	34.49x	14.62x	21.48x	0.81%	1,525B
MICRON TECHNOLOGY, INC.	4.22x	2.5x	2.79x	0.09%	830B
AMD (ADVANCED MICRO DEVICES)	82.59x	15.79x	57.84x	-.--%	834B
SK HYNIX INC.	3.1x	1.88x	2.27x	2.59%	615B
INTEL CORPORATION	-28.85x	5.56x	15.66x	-.--%	316B
TEXAS INSTRUMENTS INCORPORATED	32.66x	12.26x	22.31x	1.95%	270B
Average	20.79x	9.08x	18.87x	0.88%	1,309B
Weighted average by Cap.	22.87x	10.02x	17.69x	0.71%