|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.90 THB | +0.93% |
|
-1.80% | -6.84% |
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 | 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 Ratio | 35x | 26.3x | 13.8x | 13.2x | 11.1x | 10.4x |
| PBR | 8.08x | 8.06x | 5.43x | 4.09x | 4.36x | - |
| PEG | 1.1x | 0.4x | 0.8x | -4.49x | 0.6x | 1.46x |
| Capitalization / Revenue | 6.27x | 7x | 3.61x | 3.62x | 3.19x | 2.95x |
| EV / Revenue | 0x | 0x | 0x | 3.62x | 3.19x | 2.95x |
| EV / EBITDA | 0x | 0x | 0x | 8.89x | 7.56x | 6.75x |
| EV / EBIT | 0x | 0x | 0x | 8.47x | 8.02x | - |
| EV / FCF | 0x | 0x | 0x | 12.5x | 11.3x | - |
| FCF Yield | 2.94% | 4.2% | 8.79% | 8% | 8.88% | - |
| 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% | 6.28% | 7.43% | 7.71% |
| 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 | 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.21x | - | - | 6.28% | 213M | |
| 42.24x | 12.39x | 21.7x | 1.36% | 25.33B | |
| 19.67x | 3.26x | 10.1x | 1.42% | 7.54B | |
| 149x | - | - | 0.34% | 5.03B | |
| 13.35x | 5.61x | 8.32x | 6.19% | 4.92B | |
| 22.1x | 4.2x | 10.75x | 3.32% | 4.86B | |
| 16.21x | 5.87x | 9.7x | 6.19% | 3.75B | |
| 28.15x | 2.78x | 11.03x | 5.59% | 3.38B | |
| 27.57x | 1.67x | 5.73x | 1.84% | 3.15B | |
| Average | 36.83x | 5.11x | 11.05x | 3.61% | 6.46B | |
| Weighted average by Cap. | 41.02x | 7.99x | 15.32x | 2.45% |
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
Select your edition
All financial news and data tailored to specific country editions
