Valuation Oracle Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-18			5-day change	1st Jan Change
2.440 ^THB	+0.83%		-1.61%	-0.81%

06-18	Defence Holdings unveils 'Meridian' capability acceleration programme	AN
06-18	WINNERS & LOSERS: Nanoco scraps de-list meeting; Tekmar narrows loss	AN

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	227,050	191,894	286,017	322,098	464,185	530,027	-	-
Change	-	-15.48%	49.05%	12.62%	44.11%	14.18%	-	-
Enterprise Value (EV) ¹	264,741	245,851	366,311	398,306	545,550	747,001	662,760	694,875
Change	-	-7.14%	49%	8.73%	36.97%	36.93%	4.55%	4.85%
P/E	17.3x	29.8x	34.5x	31.6x	38.1x	38.7x	29x	20.3x
PBR	37.2x	-34.7x	268x	34.9x	22x	11.9x	6.48x	4.8x
PEG	-	-0.6x	1.3x	1.5x	2.2x	1.1x	3.17x	0.5x
Capitalization / Revenue	5.61x	4.52x	5.73x	6.08x	8.09x	9.64x	5.94x	4.09x
EV / Revenue	6.54x	5.79x	7.33x	7.52x	9.5x	11.1x	7.43x	5.37x
EV / EBITDA	12.9x	11.4x	15.6x	15.2x	18.9x	20.4x	13.4x	10x
EV / EBIT	13.9x	12.5x	17.5x	17.3x	21.8x	25.8x	18.4x	14.3x
EV / FCF	19.3x	48.9x	43.2x	33.7x	-1,385x	-31.5x	-13.4x	-16.7x
FCF Yield	5.19%	2.05%	2.31%	2.96%	-0.07%	-3.17%	-7.46%	-5.99%
Dividend per Share ²	1.04	1.28	1.36	1.6	2	2	2.03	2.197
Rate of return	1.32%	1.78%	1.28%	1.37%	1.21%	0.89%	1.1%	1.19%
EPS ²	4.55	2.41	3.07	3.71	4.34	5.83	6.344	9.1
Distribution rate	22.9%	53.1%	44.3%	43.1%	46.1%	34.3%	32%	24.1%
Net sales ¹	40,481	42,440	49,954	52,961	57,399	67,357	89,182	129,463
EBITDA ¹	20,537	21,565	23,428	26,184	28,900	36,549	49,435	69,455
EBIT ¹	19,000	19,593	20,902	23,055	25,033	28,926	35,958	48,533
Net income ¹	13,746	6,717	8,503	10,467	12,443	16,984	19,192	28,226
Net Debt ¹	37,691	53,957	80,294	76,208	81,365	97,647	132,734	164,848
Reference price ²	78.74	71.92	105.94	117.19	165.53	184.29	184.29	184.29
Nbr of stocks (in thousands)	2,883,535	2,668,157	2,699,802	2,748,514	2,804,234	2,876,046	-	-
Announcement Date	6/15/21	6/13/22	6/12/23	6/11/24	6/11/25	6/10/26	-	-

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.($)
SAP SE	18.9x	3.7x	11.31x	2%	181B
SERVICENOW, INC.	47.77x	5.62x	15.44x	-.--%	98.02B
CONSTELLATION SOFTWARE INC.	32.78x	3.11x	11.21x	0.21%	41.23B
STRATEGY INCORPORATED	5.04x	92.87x	1089.73x	-.--%	39.57B
FAIR ISAAC CORPORATION	28.9x	11.4x	18.58x	-.--%	25.43B
TOAST, INC.	27.74x	1.64x	14.98x	-.--%	14.3B
TRIMBLE, INC.	21.88x	3.14x	10.59x	-	11.46B
SAGE GROUP PLC	18.03x	3.12x	11.45x	2.91%	9.59B
GUIDEWIRE SOFTWARE, INC.	61.11x	5.81x	24.9x	-.--%	8.98B
Average	29.13x	14.49x	134.24x	0.64%	47.7B
Weighted average by Cap.	27.38x	12.71x	112.46x	0.95%