|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.30 THB | +0.89% |
|
+0.89% | -3.42% |
Company Valuation: Samart Aviation Solutions
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 10,304 | 12,288 | 7,470 | 7,214 | - | - |
| Change | - | 19.25% | -39.21% | -3.42% | - | - |
| Enterprise Value (EV) | 10,304 | 11,700 | 7,470 | 7,214 | 7,214 | 7,214 |
| Change | - | 13.55% | -36.16% | -3.42% | 0% | 0% |
| P/E | 35x | 26.3x | 13.8x | 13.7x | 11.5x | 10.8x |
| PBR | 8.08x | 8.06x | 5.43x | 4.24x | 4.52x | - |
| PEG | 1.1x | 0.4x | 0.8x | -4.66x | 0.6x | 1.51x |
| Capitalization / Revenue | 6.27x | 7x | 3.61x | 3.75x | 3.3x | 3.06x |
| EV / Revenue | 0x | 0x | 0x | 3.75x | 3.3x | 3.06x |
| EV / EBITDA | 0x | 0x | 0x | 9.22x | 7.84x | 7x |
| EV / EBIT | 0x | 0x | 0x | 8.78x | 8.31x | - |
| EV / FCF | 0x | 0x | 0x | 13x | 11.7x | - |
| FCF Yield | 2.94% | 4.2% | 8.79% | 7.72% | 8.57% | - |
| Dividend per Share 2 | 0.75 | 1.1 | 0.9 | 0.685 | 0.81 | 0.84 |
| Rate of return | 4.66% | 5.73% | 7.69% | 6.06% | 7.17% | 7.43% |
| EPS 2 | 0.46 | 0.73 | 0.85 | 0.825 | 0.98 | 1.05 |
| Distribution rate | 163% | 151% | 106% | 83% | 82.7% | 80% |
| Net sales 1 | 1,644 | 1,756 | 2,071 | 1,923 | 2,184 | 2,360 |
| EBITDA 1 | 579.1 | 710 | 826.2 | 782.5 | 920 | 1,031 |
| EBIT 1 | 514.8 | 642.5 | 753.3 | 822 | 868 | - |
| Net income 1 | 271.6 | 464.3 | 545.8 | 528 | 629 | 675 |
| Net Debt | - | -588 | - | - | - | - |
| Reference price 2 | 16.10 | 19.20 | 11.70 | 11.30 | 11.30 | 11.30 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.7x | - | - | 6.06% | 217M | |
| 46.02x | 13.43x | 23.68x | 1.28% | 27.27B | |
| 19.6x | 3.25x | 10.07x | 1.44% | 7.33B | |
| 14.36x | 6x | 8.93x | 5.74% | 5.22B | |
| 22.19x | 4.22x | 10.79x | 3.31% | 4.81B | |
| 140.5x | - | - | 0.36% | 4.73B | |
| 16.1x | 5.97x | 9.87x | 6.23% | 3.78B | |
| 26.85x | 2.65x | 10.52x | 5.86% | 3.18B | |
| 24.97x | 1.43x | 4.92x | 2.03% | 2.84B | |
| Average | 36.03x | 5.28x | 11.25x | 3.59% | 6.6B | |
| Weighted average by Cap. | 41.52x | 8.76x | 16.58x | 2.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAV Stock
- Valuation Samart Aviation Solutions
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
