Valuation KCE Electronics

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
47.75 ^THB	+7.30%		+6.70%	+162.36%

08-11	KCE Electronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-10	Tisco Securities Upgrades KCE Electronics to Hold from Sell; Price Target is THB33.50	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	56,445	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	162.36%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	55,948	55,684	54,587
Change	-	-45.46%	13.59%	-56.45%	-26.41%	166.66%	-0.47%	-1.97%
P/E	42.9x	23.7x	37.9x	17.6x	26x	47x	36.1x	30.8x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	4.27x	4.23x	4.04x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	1x	1.2x	1.8x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	4.02x	3.73x	3.54x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	3.98x	3.68x	3.42x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	22.6x	19.2x	17.4x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	43.7x	30.7x	26.2x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	33.6x	35.2x	22x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	2.98%	2.84%	4.54%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.117	1.228	1.33
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	2.34%	2.57%	2.79%
EPS ²	2.05	1.96	1.45	1.39	0.7	1.016	1.324	1.551
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	110%	92.7%	85.8%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	14,056	15,142	15,961
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,481	2,894	3,133
EBIT ¹	2,709	2,214	1,629	1,455	725	1,280	1,815	2,083
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,201	1,568	1,828
Net Debt ¹	1,703	2,680	460.4	-449.9	-533	-496.5	-761	-1,858
Reference price ²	88.00	46.50	55.00	24.50	18.20	47.75	47.75	47.75
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KCE ELECTRONICS	43.84x	3.52x	19.62x	2.52%	1.59B
NVIDIA CORPORATION	23.7x	13.37x	19.81x	0.34%	5,428B
BROADCOM INC.	46.2x	18.9x	27.82x	0.63%	1,979B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.55x	11.05x	14.96x	1.12%	1,942B
MICRON TECHNOLOGY, INC.	12.55x	7.6x	9.19x	0.06%	1,029B
AMD (ADVANCED MICRO DEVICES)	84.45x	15.28x	57.4x	-.--%	788B
SK HYNIX INC.	4.28x	2.61x	3.15x	0.25%	774B
INTEL CORPORATION	-43.87x	8.78x	24.5x	-.--%	530B
ARM HOLDINGS PLC	215.45x	47.31x	96.37x	-.--%	290B
TEXAS INSTRUMENTS INCORPORATED	32.54x	11.8x	21.88x	2.08%	253B
Average	44.17x	14.02x	29.47x	0.7%	1,302B
Weighted average by Cap.	30.29x	13.42x	22.69x	0.46%