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	7,150	-	-
Change	-	19.25%	-39.21%	-4.27%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	7,150	7,150	7,150
Change	-	13.55%	-36.16%	-4.27%	0%	0%
P/E	35x	26.3x	13.8x	13.4x	11.4x	10.7x
PBR	8.08x	8.06x	5.43x	4.43x	4.58x	-
PEG	1.1x	0.4x	0.8x	-6.83x	0.6x	1.5x
Capitalization / Revenue	6.27x	7x	3.61x	3.73x	3.31x	3.03x
EV / Revenue	0x	0x	0x	3.73x	3.31x	3.03x
EV / EBITDA	0x	0x	0x	9.16x	7.86x	6.94x
EV / EBIT	0x	0x	0x	9.35x	8.51x	-
EV / FCF	0x	0x	0x	13.3x	12.1x	-
FCF Yield	2.94%	4.2%	8.79%	7.52%	8.29%	-
Dividend per Share ²	0.75	1.1	0.9	0.74	0.84	0.84
Rate of return	4.66%	5.73%	7.69%	6.61%	7.5%	7.5%
EPS ²	0.46	0.73	0.85	0.8333	0.98	1.05
Distribution rate	163%	151%	106%	88.8%	85.7%	80%
Net sales ¹	1,644	1,756	2,071	1,918	2,157	2,360
EBITDA ¹	579.1	710	826.2	781	909.7	1,031
EBIT ¹	514.8	642.5	753.3	765	840	-
Net income ¹	271.6	464.3	545.8	533.7	628.3	675
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	11.20	11.20	11.20
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	46.22x	13.45x	23.77x	1.28%	26.95B
FRAPORT AG	19.57x	3.2x	9.91x	1.52%	6.95B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.72x	5.77x	8.58x	6%	5B
FLUGHAFEN WIEN AG	22.45x	4.27x	10.91x	3.27%	4.85B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	136.5x	-	-	0.37%	4.61B
ATHENS INTERNATIONAL AIRPORT AE	15.89x	5.9x	9.76x	6.32%	3.72B
ENAV S.P.A.	25.86x	2.56x	10.14x	6.08%	3.06B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	25.6x	1.49x	5.11x	1.98%	2.92B
Average	38.23x	5.23x	11.17x	3.35%	7.26B
Weighted average by Cap.	41.35x	8.76x	16.61x	2.42%