Valuation Sahamit Machinery

Stocks

End-of-day quote Thailand S.E. 2026-10-19			5-day change	1st Jan Change
3.560 ^THB	+1.14%		+0.56%	-0.56%

08-11	Sahamit Machinery Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-10	Sahamit Machinary Public Company Limited Announces Appointment of Chayakorn Limsiripan as Chairman of the Audit Committee, Effective August 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,067	2,555	2,629	2,396	2,078	1,897
Change	-	23.59%	2.9%	-8.87%	-13.27%	-8.67%
Enterprise Value (EV) ¹	1,625	2,166	2,200	1,775	1,369	1,049
Change	-	33.29%	1.58%	-19.34%	-22.85%	-23.42%
P/E	14x	8.79x	11.2x	18.2x	14.3x	11.9x
PBR	0.89x	1.03x	1.04x	0.95x	0.81x	0.71x
PEG	-	0.1x	-0.6x	-0.4x	1.3x	1.25x
Capitalization / Revenue	1.23x	1.24x	1.21x	1.47x	1.26x	1.17x
EV / Revenue	0.97x	1.05x	1.01x	1.09x	0.83x	0.65x
EV / EBITDA	6.73x	5.51x	6.48x	8.02x	6.15x	4.45x
EV / EBIT	9.45x	6.55x	7.87x	11.1x	8.19x	5.79x
EV / FCF	5.29x	1,105x	12.2x	6.6x	8.16x	4.55x
FCF Yield	18.9%	0.09%	8.2%	15.2%	12.2%	22%
Dividend per Share ²	0.26	0.36	0.34	0.24	0.24	0.24
Rate of return	6.67%	7.47%	6.85%	5.31%	6.12%	6.7%
EPS ²	0.278	0.5482	0.4447	0.2484	0.275	0.3011
Distribution rate	93.5%	65.7%	76.5%	96.6%	87.3%	79.7%
Net sales ¹	1,682	2,058	2,180	1,629	1,650	1,625
EBITDA ¹	241.5	393	339.8	221.2	222.8	235.9
EBIT ¹	172	330.7	279.7	160.1	167.3	181.1
Net income ¹	147.3	290.5	235.7	131.7	145.7	159.6
Net Debt ¹	-442	-388.6	-428.5	-620.8	-708.4	-848.8
Reference price ²	3.900	4.820	4.960	4.520	3.920	3.580
Nbr of stocks (in thousands)	530,000	530,000	530,000	530,000	530,000	530,000
Announcement Date	3/1/21	2/25/22	2/24/23	2/23/24	2/27/25	2/25/26

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.($)
SAHAMIT MACHINERY	-	-	-	-	55.83M
NUCOR CORPORATION	13.55x	1.52x	7.83x	0.88%	58.15B
VALE S.A.	8.13x	1.73x	4.58x	7.89%	55.41B
ARCELORMITTAL	19.85x	0.84x	7.02x	0.96%	48.18B
STEEL DYNAMICS, INC.	14.07x	1.55x	8.88x	0.88%	34.48B
FORTESCUE LTD	15.14x	2.27x	5.54x	4.04%	32.5B
JSW STEEL LIMITED	19.3x	1.74x	9.57x	0.62%	31.27B
TATA STEEL LIMITED	12.33x	1.13x	6.81x	2.41%	23.1B
NIPPON STEEL CORPORATION	11.4x	0.75x	6.64x	3.75%	21.3B
RELIANCE, INC.	17.22x	1.26x	11.42x	1.21%	20.99B
Average	14.55x	1.42x	7.58x	2.51%	32.54B
Weighted average by Cap.	14.34x	1.46x	7.28x	2.69%