Valuation KCE Electronics

Stocks

End-of-day quote Thailand S.E. 2026-11-06			5-day change	1st Jan Change
58.25 ^THB	-12.08%		-15.27%	+220.05%

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	68,857	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	220.05%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	68,328	68,210	68,265
Change	-	-45.46%	13.59%	-56.45%	-26.41%	225.66%	-0.17%	0.08%
P/E	42.9x	23.7x	37.9x	17.6x	26x	46.3x	28.7x	27.1x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	5.18x	4.89x	4.63x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	0.6x	0.5x	4.69x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	4.66x	3.75x	3.47x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	4.63x	3.72x	3.44x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	25.3x	17.3x	18.3x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	44.7x	25.7x	24.5x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	40x	42.7x	29.2x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	2.5%	2.34%	3.43%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.208	1.524	1.456
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	2.07%	2.62%	2.5%
EPS ²	2.05	1.96	1.45	1.39	0.7	1.257	2.032	2.149
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	96.1%	75%	67.7%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	14,762	18,344	19,823
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,697	3,950	3,738
EBIT ¹	2,709	2,214	1,629	1,455	725	1,527	2,657	2,782
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,487	2,400	2,544
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	58.25	58.25	58.25
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.($)
KCE ELECTRONICS	46.32x	4.63x	25.34x	2.07%	2.05B
NVIDIA CORPORATION	18.67x	10.61x	15.99x	0.41%	4,507B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	19.33x	9.42x	12.72x	1.27%	1,689B
BROADCOM INC.	31.71x	13.46x	19.77x	0.88%	1,402B
MICRON TECHNOLOGY, INC.	3.97x	2.32x	2.6x	0.09%	781B
AMD (ADVANCED MICRO DEVICES)	72.94x	13.92x	51x	-.--%	736B
SK HYNIX INC.	3.09x	1.88x	2.26x	2.6%	605B
INTEL CORPORATION	-27.35x	5.29x	14.91x	-.--%	299B
TEXAS INSTRUMENTS INCORPORATED	30.63x	11.51x	20.95x	2.08%	253B
Average	22.14x	8.11x	18.39x	1.04%	1,142B
Weighted average by Cap.	21.37x	9.76x	16.74x	0.72%