Valuation Samart Aviation Solutions

Stocks

End-of-day quote Thailand S.E. 2026-09-21			5-day change	1st Jan Change
10.80 ^THB	+1.89%		+1.89%	-7.69%

08-07	Samart Aviation Solutions Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 4, 2026	CI
08-07	Samart Aviation Solutions Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,304	12,288	7,470	6,895	-	-
Change	-	19.25%	-39.21%	-7.69%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	6,895	6,895	6,895
Change	-	13.55%	-36.16%	-7.69%	0%	0%
P/E	35x	26.3x	13.8x	12.1x	11x	10.1x
PBR	8.08x	8.06x	5.43x	4.43x	4.16x	3.64x
PEG	1.1x	0.4x	0.8x	2.57x	1x	1.17x
Capitalization / Revenue	6.27x	7x	3.61x	3.49x	3.2x	2.96x
EV / Revenue	0x	0x	0x	3.49x	3.2x	2.96x
EV / EBITDA	0x	0x	0x	8.38x	7.56x	6.81x
EV / EBIT	0x	0x	0x	8.97x	8.13x	7.37x
EV / FCF	0x	0x	0x	12.6x	11.1x	9.34x
FCF Yield	2.94%	4.2%	8.79%	7.96%	9.03%	10.7%
Dividend per Share ²	0.75	1.1	0.9	0.81	0.855	0.885
Rate of return	4.66%	5.73%	7.69%	7.5%	7.92%	8.19%
EPS ²	0.46	0.73	0.85	0.89	0.985	1.07
Distribution rate	163%	151%	106%	91%	86.8%	82.7%
Net sales ¹	1,644	1,756	2,071	1,977	2,156	2,332
EBITDA ¹	579.1	710	826.2	822.5	912.5	1,013
EBIT ¹	514.8	642.5	753.3	768.3	847.7	936
Net income ¹	271.6	464.3	545.8	565.2	631.2	686
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	10.80	10.80	10.80
Nbr of stocks (in thousands)	640,000	640,000	638,425	638,425	-	-
Announcement Date	2/21/24	2/19/25	2/27/26	-	-	-

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.($)
SAMART AVIATION SOLUTIONS	11.91x	-	-	7.64%	203M
AIRPORTS OF THAILAND	44.72x	12.91x	22.83x	1.33%	26.24B
FRAPORT AG	19.16x	3.1x	9.7x	1.64%	6.45B
FLUGHAFEN WIEN AG	22.49x	4.37x	10.97x	3.14%	5.1B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	137.5x	-	-	0.36%	4.69B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.03x	5.32x	8.22x	6%	4.67B
ATHENS INTERNATIONAL AIRPORT AE	18.83x	6.8x	11.26x	5.32%	4.48B
ENAV S.P.A.	25.37x	2.46x	9.72x	6.13%	3.05B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	24.55x	1.49x	4.79x	1.98%	2.93B
Average	35.28x	5.21x	11.07x	3.73%	6.42B
Weighted average by Cap.	40.71x	8.47x	16.06x	2.44%