Valuation Microsoft Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-30			5-day change	1st Jan Change
4.260 ^THB	-0.47%		+1.91%	+11.52%

09-30	Technology Shares Rise Despite Political Pressure on AI -- Technology Roundup	DJ
09-30	Take-Two Interactive Software Enters License Deal With Microsoft for Xbox Devices	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,920,840	2,532,081	3,321,869	3,697,022	2,770,955	3,808,562	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	37.45%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,762,096	3,760,072	3,908,132
Change	-	32.27%	33.35%	10.77%	-24.99%	37.58%	-0.05%	3.94%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	26x	21.8x	17.8x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.67x	5.21x	4.06x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.67x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.74x	8.15x	6.72x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.62x	8.05x	6.9x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.7x	12.7x	10.6x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.7x	17.3x	14.9x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	118x	82.2x	41.5x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.85%	1.22%	2.41%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.968	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.77%	0.83%	0.86%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.57	28.89
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	20.1%	18.1%	15.3%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,037	467,273	566,565
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	239,224	295,248	369,739
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,180	217,066	261,531
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,972	175,768	212,952
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-46,466	-48,490	99,570
Reference price ²	256.83	340.54	446.95	497.41	373.02	512.90	512.90	512.90
Nbr of stocks (in thousands)	7,479,033	7,435,488	7,432,306	7,432,544	7,428,435	7,425,545	-	-
Announcement Date	7/26/22	7/25/23	7/30/24	7/30/25	7/29/26	-	-	-

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.($)
MICROSOFT CORPORATION	25.84x	9.55x	15.6x	0.78%	3,779B
PALANTIR TECHNOLOGIES INC.	122.39x	53.41x	86.68x	-.--%	449B
ORACLE CORPORATION	20.74x	5.91x	10.35x	1.45%	418B
PALO ALTO NETWORKS, INC.	246.44x	21.98x	64.36x	-.--%	318B
CROWDSTRIKE HOLDINGS, INC.	2627.4x	44.03x	141.84x	-.--%	270B
SAP SE	26.23x	5.26x	16.59x	1.45%	242B
SERVICENOW, INC.	84.11x	8.16x	21.85x	-.--%	134B
FORTINET, INC.	56.9x	15.32x	40.35x	-.--%	129B
APPLOVIN CORPORATION	19.51x	12.46x	14.84x	-.--%	102B
Average	358.84x	19.57x	45.83x	0.41%	649.08B
Weighted average by Cap.	166.90x	14.90x	29.89x	0.67%