Valuation Samart Aviation Solutions OTC Markets

Stocks

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

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	7,087	-	-
Change	-	19.25%	-39.21%	-5.13%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	7,087	7,087	7,087
Change	-	13.55%	-36.16%	-5.13%	0%	0%
P/E	35x	26.3x	13.8x	12.3x	11.3x	10.6x
PBR	8.08x	8.06x	5.43x	4.61x	4.29x	3.62x
PEG	1.1x	0.4x	0.8x	2.09x	1.27x	1.48x
Capitalization / Revenue	6.27x	7x	3.61x	3.58x	3.28x	3x
EV / Revenue	0x	0x	0x	3.58x	3.28x	3x
EV / EBITDA	0x	0x	0x	8.64x	7.79x	6.87x
EV / EBIT	0x	0x	0x	9.25x	8.44x	-
EV / FCF	0x	0x	0x	13.7x	11.9x	-
FCF Yield	2.94%	4.2%	8.79%	7.32%	8.38%	-
Dividend per Share ²	0.75	1.1	0.9	0.78	0.84	0.84
Rate of return	4.66%	5.73%	7.69%	7.03%	7.57%	7.57%
EPS ²	0.46	0.73	0.85	0.9	0.98	1.05
Distribution rate	163%	151%	106%	86.7%	85.7%	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	11.10	11.10	11.10
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	48.74x	14.35x	25.29x	1.15%	29.04B
FRAPORT AG	19.73x	3.14x	9.82x	1.6%	6.76B
FLUGHAFEN WIEN AG	22.36x	4.33x	10.94x	3.21%	5.11B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.24x	5.51x	8.48x	5.82%	4.91B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	143x	-	-	0.35%	4.86B
ATHENS INTERNATIONAL AIRPORT AE	16.02x	5.94x	9.84x	6.25%	3.88B
ENAV S.P.A.	25.63x	2.48x	9.82x	6.06%	3.14B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	26.04x	1.46x	5.07x	1.92%	2.89B
Average	39.34x	5.31x	11.32x	3.3%	7.57B
Weighted average by Cap.	43.58x	9.37x	17.62x	2.31%