Valuation nForce Secure

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
13.20 ^THB	+2.33%		+7.32%	+5.60%

05-14	NForce Secure Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-26	NForce Secure Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,159	1,479	1,346	1,274	1,284	1,356	-
Change	-	-53.17%	-9.03%	-5.34%	0.81%	5.6%	-
Enterprise Value (EV)	3,159	1,479	1,346	1,274	1,284	1,356	1,356
Change	-	-53.17%	-9.03%	-5.34%	0.81%	5.6%	0%
P/E	45.2x	27.2x	14.7x	11x	10.6x	9.71x	8.63x
PBR	5.68x	-	-	-	1.67x	-	-
PEG	-	-1.2x	0.2x	0.4x	2.4x	0.6x	0.7x
Capitalization / Revenue	3.84x	1.66x	1.26x	1.03x	0.99x	0.95x	0.87x
EV / Revenue	0x	0x	0x	0x	0x	0.95x	0.87x
EV / EBITDA	0x	0x	0x	-	0x	7.03x	6.28x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.18	0.3	0.3	0.9	1	1.09	1.22
Rate of return	0.59%	2.08%	2.29%	7.26%	8%	8.26%	9.24%
EPS ²	0.68	0.53	0.89	1.13	1.18	1.36	1.53
Distribution rate	26.5%	56.6%	33.7%	79.6%	84.7%	80.1%	79.7%
Net sales ¹	823.4	893.9	1,066	1,238	1,303	1,425	1,560
EBITDA ¹	86.04	82.66	133.3	-	162.7	193	216
EBIT	73.99	-	-	133.8	148.3	-	-
Net income ¹	61.11	55.06	91.77	115.6	121.5	140	157
Net Debt	-	-	-	-	-	-	-
Reference price ²	30.75	14.40	13.10	12.40	12.50	13.20	13.20
Nbr of stocks (in thousands)	102,741	102,741	102,741	102,741	102,741	102,741	-
Announcement Date	2/28/22	2/22/23	2/29/24	2/27/25	2/26/26	-	-

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.($)
NFORCE SECURE	9.71x	-	-	8.26%	40.89M
PALO ALTO NETWORKS, INC.	255.97x	24.51x	76.1x	-.--%	284B
CROWDSTRIKE HOLDINGS, INC.	1254.97x	32.37x	108.69x	-.--%	198B
FORTINET, INC.	56.28x	14.07x	38.68x	-.--%	114B
CYBERARK SOFTWARE LTD.	-192.38x	14.69x	55.69x	-.--%	20.64B
RUBRIK, INC.	-69.44x	10.01x	262.49x	-.--%	17.22B
GEN DIGITAL INC.	15.46x	4.22x	8.4x	1.88%	16.07B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.57x	3.96x	9.62x	-.--%	14.21B
SAILPOINT, INC.	-45.63x	6.38x	32.48x	-.--%	8.66B
BLACKBERRY LIMITED	100.22x	10.68x	48.23x	-	6.75B
Average	140.27x	13.43x	71.15x	1.13%	67.93B
Weighted average by Cap.	474.86x	23.09x	79.55x	0.05%