Valuation KLA Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-03			5-day change	1st Jan Change
3.780 ^THB	+1.07%		-9.13%	-

09-01	UBS Adjusts Price Target on KLA to $200 From $215, Maintains Neutral Rating	MT
08-13	Applied Materials forecasts revenue above estimates, shares fall on high expectations	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	47,618	66,544	111,012	118,454	394,116	225,954	-	-
Change	-	39.75%	66.82%	6.7%	232.72%	-42.67%	-	-
Enterprise Value (EV) ¹	51,571	69,192	112,388	119,844	395,101	228,589	226,617	225,789
Change	-	34.17%	62.43%	6.63%	229.68%	-42.14%	-0.86%	-0.37%
P/E	14.6x	20.1x	40.7x	29.5x	82.4x	32.1x	25.8x	21.5x
PBR	32.3x	22.7x	33.1x	25.5x	-	28.6x	22.2x	15.2x
PEG	-	2x	-2.5x	0.6x	4x	0.7x	1.1x	1.1x
Capitalization / Revenue	5.17x	6.34x	11.3x	9.74x	29x	12.5x	10.6x	9.25x
EV / Revenue	5.6x	6.59x	11.5x	9.86x	29.1x	12.6x	10.6x	9.24x
EV / EBITDA	12.1x	14.7x	26.1x	21.3x	63.4x	26.2x	21.7x	18.9x
EV / EBIT	13.2x	16.1x	28.8x	22.9x	67.7x	27.2x	22.6x	19.8x
EV / FCF	17.2x	20.8x	37.1x	32x	105x	35.1x	32.4x	26.3x
FCF Yield	5.83%	4.81%	2.7%	3.13%	0.95%	2.85%	3.09%	3.8%
Dividend per Share ²	0.42	0.52	0.565	0.675	-	0.961	1.088	1.212
Rate of return	1.32%	1.07%	0.69%	0.75%	-	0.56%	0.63%	0.7%
EPS ²	2.192	2.415	2.028	3.037	3.66	5.395	6.71	8.038
Distribution rate	19.2%	21.5%	27.9%	22.2%	-	17.8%	16.2%	15.1%
Net sales ¹	9,212	10,496	9,812	12,156	13,579	18,108	21,376	24,425
EBITDA ¹	4,262	4,717	4,298	5,635	6,233	8,728	10,459	11,929
EBIT ¹	3,899	4,302	3,897	5,241	5,839	8,402	10,034	11,426
Net income ¹	3,322	3,387	2,762	4,062	4,831	7,016	8,540	10,130
Net Debt ¹	3,953	2,648	1,376	1,390	985	2,635	662.7	-164.8
Reference price ²	31.91	48.50	82.45	89.57	301.71	172.94	172.94	172.94
Nbr of stocks (in thousands)	1,492,350	1,371,989	1,346,400	1,322,414	1,306,275	1,306,547	-	-
Announcement Date	7/28/22	7/27/23	7/24/24	7/31/25	7/28/26	-	-	-

¹USD in Million²USD

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.($)
KLA CORPORATION	32.05x	12.62x	26.19x	0.56%	226B
ADVANTEST CORPORATION	35.22x	12.99x	25.54x	0.28%	150B
TERADYNE, INC.	38.14x	10.13x	28.57x	0.15%	52.94B
HON. PRECISION, INC.	45.6x	17.82x	35.46x	1.41%	33.29B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	85.57x	23.99x	73.59x	0.14%	25.39B
TONGFU MICROELECTRONICS CO.,LTD	56.8x	3.12x	15.18x	0.14%	13.44B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	85.07x	37x	84.87x	0.29%	11.16B
KING YUAN ELECTRONICS CO., LTD.	29.03x	7.95x	15.54x	1.88%	10.56B
WINWAY TECHNOLOGY CO., LTD.	71.83x	16.16x	58.1x	0.89%	8.04B
Average	53.26x	15.75x	40.34x	0.64%	59B
Weighted average by Cap.	39.25x	13.58x	30.32x	0.49%