Valuation Samart Aviation Solutions OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-12	Samart Aviation Solutions Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-25	Samart Aviation Solutions posts FY net profit attributable 545.8 mln baht	RE

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

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.($)
AIRPORTS OF THAILAND	40.72x	11.86x	20.88x	1.44%	24.14B
FRAPORT AG	18.59x	3.18x	9.86x	1.5%	7.09B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	146x	-	-	0.34%	4.92B
FLUGHAFEN WIEN AG	21.26x	4.06x	10.37x	3.46%	4.65B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	12.99x	5.47x	8.12x	6.36%	4.74B
ATHENS INTERNATIONAL AIRPORT AE	15.75x	5.73x	9.47x	6.37%	3.63B
ENAV S.P.A.	27.16x	2.68x	10.65x	5.79%	3.25B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	26.77x	1.6x	5.48x	1.89%	3.05B
Average	38.65x	4.94x	10.69x	3.4%	6.93B
Weighted average by Cap.	40.04x	7.68x	14.76x	2.54%