Valuation nForce Secure

Stocks

End-of-day quote Thailand S.E. 2026-10-02			5-day change	1st Jan Change
12.60 ^THB	0.00%		-2.33%	+0.80%

08-16	NForce Secure Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	NForce Secure Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	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	1,295	-
Change	-	-53.17%	-9.03%	-5.34%	0.81%	0.8%	-
Enterprise Value (EV)	3,159	1,479	1,346	1,274	1,284	1,295	1,295
Change	-	-53.17%	-9.03%	-5.34%	0.81%	0.8%	0%
P/E	45.2x	27.2x	14.7x	11x	10.6x	9.26x	8.24x
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	0.91x	0.83x
EV / Revenue	0x	0x	0x	0x	0x	0.91x	0.83x
EV / EBITDA	0x	0x	0x	-	0x	6.71x	5.99x
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%	8.65%	9.68%
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	12.60	12.60
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	9.26x	-	-	8.65%	38.56M
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	380.16x	20.93x	54.84x	1.23%	594.5B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%