Company Valuation: Masstec Link

Data adjusted to current consolidation scope
Fiscal Period: December 2025
Market Cap 1 309
Change -
Enterprise Value (EV) 1 495.6
Change -
P/E 10.6x
PBR 0.77x
PEG -0.2x
Capitalization / Revenue 0.36x
EV / Revenue 0.58x
EV / EBITDA 10.2x
EV / EBIT 13x
EV / FCF -
FCF Yield -
Dividend per Share 2 0.14
Rate of return 13.6%
EPS 2 0.0968
Distribution rate 145%
Net sales 1 859
EBITDA 1 48.62
EBIT 1 38.26
Net income 1 22.89
Net Debt 1 186.6
Reference price 2 1.030
Nbr of stocks (in thousands) 300,000
Announcement Date 3/25/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.29x3.23x18.67x0.74% 61.81B
40.7x6.33x27.98x1.91% 58.82B
33.09x5.51x19.74x0.91% 13.16B
28.4x2.35x18.53x0.61% 12.54B
16.5x1.3x10.47x-.--% 8.4B
26.69x1.76x14.95x2.92% 6.69B
19.24x1.25x10.87x3.26% 4.62B
29.32x - - - 2.95B
-106.91x0.61x13.72x - 2.83B
Average 12.81x 2.79x 16.87x 1.48% 19.09B
Weighted average by Cap. 29.82x 4.17x 21.13x 1.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA