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	6,767	-	-
Change	-	19.25%	-39.21%	-9.4%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	6,767	6,767	6,767
Change	-	13.55%	-36.16%	-9.4%	0%	0%
P/E	35x	26.3x	13.8x	11.9x	10.8x	9.91x
PBR	8.08x	8.06x	5.43x	4.35x	4.08x	3.57x
PEG	1.1x	0.4x	0.8x	2.53x	1x	1.15x
Capitalization / Revenue	6.27x	7x	3.61x	3.42x	3.14x	2.9x
EV / Revenue	0x	0x	0x	3.42x	3.14x	2.9x
EV / EBITDA	0x	0x	0x	8.23x	7.42x	6.68x
EV / EBIT	0x	0x	0x	8.81x	7.98x	7.23x
EV / FCF	0x	0x	0x	12.3x	10.9x	9.17x
FCF Yield	2.94%	4.2%	8.79%	8.11%	9.2%	10.9%
Dividend per Share ²	0.75	1.1	0.9	0.81	0.855	0.885
Rate of return	4.66%	5.73%	7.69%	7.64%	8.07%	8.35%
EPS ²	0.46	0.73	0.85	0.89	0.985	1.07
Distribution rate	163%	151%	106%	91%	86.8%	82.7%
Net sales ¹	1,644	1,756	2,071	1,977	2,156	2,332
EBITDA ¹	579.1	710	826.2	822.5	912.5	1,013
EBIT ¹	514.8	642.5	753.3	768.3	847.7	936
Net income ¹	271.6	464.3	545.8	565.2	631.2	686
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	10.60	10.60	10.60
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	44.72x	12.86x	22.76x	1.33%	26.22B
FRAPORT AG	18.92x	3.09x	9.66x	1.67%	6.41B
FLUGHAFEN WIEN AG	22.23x	4.33x	10.85x	3.17%	5.07B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.1x	5.35x	8.25x	5.99%	4.73B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	137.5x	-	-	0.36%	4.68B
ATHENS INTERNATIONAL AIRPORT AE	16.23x	6.01x	9.95x	6.17%	3.88B
ENAV S.P.A.	24.82x	2.41x	9.51x	6.26%	3B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	24.97x	1.53x	4.91x	1.95%	2.98B
Average	37.81x	5.08x	10.84x	3.36%	7.12B
Weighted average by Cap.	40.79x	8.40x	15.96x	2.46%