|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.75 THB | 0.00% |
|
-7.73% | +129.40% |
| 07-10 | Tisco Securities Upgrades KCE Electronics to Hold from Sell; Price Target is THB33.50 | MT |
| 07-10 | Krungsri Securities Starts KCE Electronics at Buy With THB50.50 Price Target | MT |
Company Valuation: KCE Electronics
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 | 49,352 | - | - |
| Change | - | -47.14% | 18.29% | -55.45% | -25.71% | 129.4% | - | - |
| Enterprise Value (EV) 1 | 105,683 | 57,642 | 65,475 | 28,511 | 20,981 | 48,945 | 48,842 | 49,352 |
| Change | - | -45.46% | 13.59% | -56.45% | -26.41% | 133.28% | -0.21% | 1.04% |
| P/E | 42.9x | 23.7x | 37.9x | 17.6x | 26x | 44.2x | 34.3x | 29.2x |
| PBR | 7.75x | 4.1x | 4.75x | 2.11x | 1.64x | 3.77x | 3.73x | 3.56x |
| PEG | - | -5.4x | -1.5x | -4.25x | -0.5x | 1.3x | 1.2x | 1.7x |
| Capitalization / Revenue | 6.96x | 2.98x | 3.98x | 1.95x | 1.65x | 3.55x | 3.32x | 3.14x |
| EV / Revenue | 7.07x | 3.12x | 4.01x | 1.92x | 1.6x | 3.52x | 3.28x | 3.14x |
| EV / EBITDA | 28.3x | 17.3x | 24x | 11.3x | 11.5x | 20.7x | 17.4x | 16.3x |
| EV / EBIT | 39x | 26x | 40.2x | 19.6x | 28.9x | 44x | 30.9x | 27.2x |
| EV / FCF | 10,304x | 56.8x | 17.4x | 11.4x | 13.2x | 25.6x | 36.9x | 22.4x |
| FCF Yield | 0.01% | 1.76% | 5.76% | 8.8% | 7.56% | 3.9% | 2.71% | 4.47% |
| Dividend per Share 2 | 1 | 1.6 | 1.2 | 1.3 | 1.2 | 1.109 | 1.228 | 1.33 |
| Rate of return | 1.14% | 3.44% | 2.18% | 5.31% | 6.59% | 2.66% | 2.94% | 3.19% |
| EPS 2 | 2.05 | 1.96 | 1.45 | 1.39 | 0.7 | 0.9436 | 1.216 | 1.429 |
| Distribution rate | 48.8% | 81.6% | 82.8% | 93.5% | 171% | 118% | 101% | 93.1% |
| Net sales 1 | 14,938 | 18,456 | 16,344 | 14,833 | 13,075 | 13,901 | 14,884 | 15,726 |
| EBITDA 1 | 3,733 | 3,328 | 2,724 | 2,522 | 1,824 | 2,362 | 2,813 | 3,025 |
| EBIT 1 | 2,709 | 2,214 | 1,629 | 1,455 | 725 | 1,111 | 1,581 | 1,815 |
| Net income 1 | 2,426 | 2,317 | 1,720 | 1,648 | 832.7 | 1,111 | 1,440 | 1,683 |
| Net Debt 1 | 1,703 | 2,680 | 460.4 | -449.9 | -533 | -407.5 | -510 | - |
| Reference price 2 | 88.00 | 46.50 | 55.00 | 24.50 | 18.20 | 41.75 | 41.75 | 41.75 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.72x | 3.52x | 20.79x | 2.66% | 1.46B | |
| 22.43x | 12.64x | 18.76x | 0.36% | 5,136B | |
| 22.58x | 11.03x | 14.99x | 1.13% | 1,919B | |
| 43.81x | 18.04x | 26.55x | 0.66% | 1,888B | |
| 13.19x | 8.02x | 9.69x | 0.06% | 1,084B | |
| 5.65x | 3.26x | 3.92x | 0.31% | 903B | |
| 102.94x | 17.87x | 66.11x | -.--% | 901B | |
| -268.96x | 9.07x | 26.81x | -.--% | 516B | |
| 234.64x | 49.97x | 105.99x | -.--% | 303B | |
| 36.45x | 12.89x | 25.2x | 1.95% | 268B | |
| Average | 25.75x | 14.63x | 31.88x | 0.71% | 1,292B | |
| Weighted average by Cap. | 22.87x | 13.25x | 23.34x | 0.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KCE Stock
- Valuation KCE Electronics
Select your edition
All financial news and data tailored to specific country editions
