Valuation Samart Aviation Solutions

Stocks

End-of-day quote Thailand S.E. 2026-11-05			5-day change	1st Jan Change
10.90 ^THB	0.00%		0.00%	-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%	207M
AENA S.M.E., S.A.	18.09x	6.92x	11.78x	4.32%	47.44B
AIRPORTS OF THAILAND	44.14x	12.83x	22.73x	1.37%	25.68B
CHINA TOURISM GROUP DUTY FREE CORPORATION LIMITED	24.92x	1.36x	10.37x	1.91%	16.25B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	21.71x	7x	13.29x	2.24%	14.47B
AÉROPORTS DE PARIS	19.22x	2.99x	8.83x	3.41%	13.04B
GMR AIRPORTS LIMITED	334.04x	8.54x	21.39x	-.--%	10.61B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	23.76x	3.15x	6.29x	2.29%	9.12B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	46.99x	16.65x	23.47x	1.57%	8.13B
FLUGHAFEN ZÜRICH AG	20.42x	5.78x	10.47x	3.69%	8B
Average	56.58x	7.25x	14.29x	2.84%	15.29B
Weighted average by Cap.	47.55x	7.34x	14.26x	2.7%