Valuation Samart Aviation Solutions

Stocks

End-of-day quote Thailand S.E. 2026-11-04			5-day change	1st Jan Change
10.90 ^THB	0.00%		-0.91%	-6.84%

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	6,959	-	-
Change	-	19.25%	-39.21%	-6.84%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	6,959	6,959	6,959
Change	-	13.55%	-36.16%	-6.84%	0%	0%
P/E	35x	26.3x	13.8x	12.5x	11.1x	10.2x
PBR	8.08x	8.06x	5.43x	4.28x	4.28x	3.67x
PEG	1.1x	0.4x	0.8x	5.31x	0.9x	1.15x
Capitalization / Revenue	6.27x	7x	3.61x	3.54x	3.23x	2.98x
EV / Revenue	0x	0x	0x	3.54x	3.23x	2.98x
EV / EBITDA	0x	0x	0x	8.56x	7.64x	6.87x
EV / EBIT	0x	0x	0x	9.15x	8.24x	7.43x
EV / FCF	0x	0x	0x	12.9x	11.2x	9.43x
FCF Yield	2.94%	4.2%	8.79%	7.77%	8.91%	10.6%
Dividend per Share ²	0.75	1.1	0.9	0.8325	0.8925	0.885
Rate of return	4.66%	5.73%	7.69%	7.64%	8.19%	8.12%
EPS ²	0.46	0.73	0.85	0.87	0.9825	1.07
Distribution rate	163%	151%	106%	95.7%	90.8%	82.7%
Net sales ¹	1,644	1,756	2,071	1,966	2,156	2,332
EBITDA ¹	579.1	710	826.2	813	910.8	1,013
EBIT ¹	514.8	642.5	753.3	760.3	845	936
Net income ¹	271.6	464.3	545.8	556.2	628.5	686
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	10.90	10.90	10.90
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	12.53x	-	-	7.64%	206M
AENA S.M.E., S.A.	17.72x	6.8x	11.57x	4.41%	46.34B
AIRPORTS OF THAILAND	43.41x	12.62x	22.37x	1.39%	25.17B
CHINA TOURISM GROUP DUTY FREE CORPORATION LIMITED	25.29x	1.39x	10.59x	1.88%	16.48B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	21.49x	6.95x	13.18x	2.26%	14.22B
AÉROPORTS DE PARIS	18.72x	2.95x	8.69x	3.5%	12.66B
GMR AIRPORTS LIMITED	320.32x	8.28x	20.75x	-.--%	10.15B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	24.03x	3.2x	6.39x	2.26%	9.23B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	45.81x	16.69x	23.54x	1.61%	8.16B
FLUGHAFEN ZÜRICH AG	19.98x	5.68x	10.29x	3.77%	7.8B
Average	54.93x	7.17x	14.15x	2.87%	15.04B
Weighted average by Cap.	45.74x	7.23x	14.07x	2.74%