|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.600 THB | +2.75% |
|
+3.70% | +1.82% |
Projected Income Statement: Samart Corporation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net sales 1 | - | 10,157 | 10,957 | 11,979 | 12,571 |
| Change | - | - | 7.87% | 9.33% | 4.94% |
| EBITDA 1 | - | - | - | 2,588 | 2,805 |
| Change | - | - | - | - | 8.38% |
| EBIT 1 | - | 804.7 | 1,234 | 1,302 | 1,468 |
| Change | - | - | 53.38% | 5.49% | 12.75% |
| Interest Paid 1 | - | -335.5 | -275.6 | -257 | -243 |
| Earnings before Tax (EBT) 1 | - | 485.2 | 901.7 | 1,175 | 1,354 |
| Change | - | - | 85.85% | 30.31% | 15.23% |
| Net income 1 | -389.9 | 132.9 | 479.3 | 730 | 833 |
| Change | - | 134.09% | 260.59% | 52.3% | 14.11% |
| Announcement Date | 2/22/24 | 2/20/25 | 2/26/26 | - | - |
1THB in Million
Estimates
Forecast Balance Sheet: Samart Corporation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Change | - | - | - | - | - |
| Announcement Date | 2/22/24 | 2/20/25 | 2/26/26 | - | - |
Estimates
Cash Flow Forecast: Samart Corporation
| Fiscal Period: December | 2026 | 2027 |
|---|---|---|
| CAPEX 1 | 846 | 800 |
| Change | - | -5.44% |
| Free Cash Flow (FCF) 1 | 280 | 1,161 |
| Change | - | 314.64% |
| Announcement Date | - | - |
1THB in Million
Estimates
Forecast Financial Ratios: Samart Corporation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
Profitability | |||||
| EBITDA Margin (%) | - | - | - | 21.6% | 22.31% |
| EBIT Margin (%) | - | 7.92% | 11.26% | 10.87% | 11.68% |
| EBT Margin (%) | - | 4.78% | 8.23% | 9.81% | 10.77% |
| Net margin (%) | - | 1.31% | 4.37% | 6.09% | 6.63% |
| FCF margin (%) | - | - | - | 2.34% | 9.24% |
| FCF / Net Income (%) | - | - | - | 38.36% | 139.38% |
Profitability | |||||
| ROA | - | - | - | 4.1% | 4.6% |
| ROE | - | - | - | 13% | 13.4% |
Financial Health | |||||
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - |
Capital Intensity | |||||
| CAPEX / Current Assets (%) | - | - | - | 7.06% | 6.36% |
| CAPEX / EBITDA (%) | - | - | - | 32.69% | 28.52% |
| CAPEX / FCF (%) | - | - | - | 302.14% | 68.91% |
Items per share | |||||
| Cash flow per share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | 0.22 | 0.25 |
| Change | - | - | - | - | 13.64% |
| Book Value Per Share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| EPS 1 | -0.39 | 0.13 | - | 0.73 | 0.83 |
| Change | - | 133.33% | - | - | 13.7% |
| Nbr of stocks (in thousands) | 1,006,504 | 1,006,504 | - | 999,610 | 999,610 |
| Announcement Date | 2/22/24 | 2/20/25 | - | - | - |
1THB
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 7.67x | 6.75x |
| PBR | - | - |
| EV / Sales | 0.47x | 0.45x |
| Yield | 3.93% | 4.46% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
5.600THB
Average target price
8.700THB
Spread / Average Target
+55.36%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- SAMART Stock
- Financials Samart Corporation
Select your edition
All financial news and data tailored to specific country editions
