Valuation Samart Aviation Solutions

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-10			5-day change	1st Jan Change
11.80 ^THB	+1.72%		+4.42%	+0.85%

08-07	Samart Aviation Solutions Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Samart Aviation Solutions Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	7,533	-	-
Change	-	19.25%	-39.21%	0.85%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	7,533	7,533	7,533
Change	-	13.55%	-36.16%	0.85%	0%	0%
P/E	35x	26.3x	13.8x	13.1x	12x	11.2x
PBR	8.08x	8.06x	5.43x	4.9x	4.56x	3.84x
PEG	1.1x	0.4x	0.8x	2.23x	1.35x	1.57x
Capitalization / Revenue	6.27x	7x	3.61x	3.81x	3.49x	3.19x
EV / Revenue	0x	0x	0x	3.81x	3.49x	3.19x
EV / EBITDA	0x	0x	0x	9.18x	8.28x	7.31x
EV / EBIT	0x	0x	0x	9.83x	8.97x	-
EV / FCF	0x	0x	0x	14.5x	12.7x	-
FCF Yield	2.94%	4.2%	8.79%	6.89%	7.88%	-
Dividend per Share ²	0.75	1.1	0.9	0.745	0.81	0.84
Rate of return	4.66%	5.73%	7.69%	6.31%	6.86%	7.12%
EPS ²	0.46	0.73	0.85	0.9	0.98	1.05
Distribution rate	163%	151%	106%	82.8%	82.7%	80%
Net sales ¹	1,644	1,756	2,071	1,980	2,157	2,360
EBITDA ¹	579.1	710	826.2	820.3	909.7	1,031
EBIT ¹	514.8	642.5	753.3	766.5	840	-
Net income ¹	271.6	464.3	545.8	567.3	628.3	675
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	11.80	11.80	11.80
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	13.92x	-	-	6.38%	225M
AIRPORTS OF THAILAND	45.85x	13.35x	23.59x	1.29%	27.3B
FRAPORT AG	20.38x	3.23x	10.03x	1.49%	7.15B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	14.5x	6.02x	9.19x	5.83%	5.32B
FLUGHAFEN WIEN AG	22.76x	4.32x	11.01x	3.22%	5B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	144.5x	-	-	0.35%	4.89B
ATHENS INTERNATIONAL AIRPORT AE	16.27x	6.02x	9.95x	6.17%	3.87B
ENAV S.P.A.	26.68x	2.6x	10.29x	5.81%	3.24B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	25.3x	1.46x	5.02x	2%	2.89B
Average	36.68x	5.29x	11.30x	3.62%	6.66B
Weighted average by Cap.	42.09x	8.71x	16.54x	2.41%