|
End-of-day quote
Thailand S.E.
2026-08-11
|
5-day change | 1st Jan Change | ||
| 3.060 THB | +0.66% |
|
-1.29% | -26.44% |
Company Valuation: Samart Telcoms
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,090 | 3,708 | 4,264 | 1,792 | 4,017 | 2,571 |
| Change | - | 20% | 15% | -57.97% | 124.14% | -36% |
| Enterprise Value (EV) 1 | 4,036 | 5,118 | 5,333 | 2,483 | 3,841 | 2,351 |
| Change | - | 26.81% | 4.22% | -53.45% | 54.71% | -38.79% |
| P/E | -10.7x | 60.4x | 16.4x | 25x | 34.8x | 25.6x |
| PBR | 0.93x | 1.09x | 1.19x | 0.51x | 1.11x | 0.71x |
| PEG | - | -0x | 0x | -0.3x | 0.6x | -2x |
| Capitalization / Revenue | 0.57x | 0.81x | 0.86x | 0.4x | 0.96x | 0.48x |
| EV / Revenue | 0.74x | 1.12x | 1.08x | 0.55x | 0.92x | 0.44x |
| EV / EBITDA | 7.89x | 14.3x | 13.7x | 5.88x | 7.13x | 3.53x |
| EV / EBIT | -11.8x | 62.3x | 74.1x | 59.5x | 45.1x | 11.9x |
| EV / FCF | 1.64x | -19.3x | 168x | 12.1x | 5.31x | 3.92x |
| FCF Yield | 61.1% | -5.18% | 0.6% | 8.26% | 18.8% | 25.5% |
| Dividend per Share 2 | - | 0.05 | 0.21 | 0.06 | 0.11 | 0.12 |
| Rate of return | - | 0.83% | 3.04% | 2.07% | 1.69% | 2.88% |
| EPS 2 | -0.4652 | 0.0993 | 0.4216 | 0.116 | 0.1867 | 0.1622 |
| Distribution rate | - | 50.3% | 49.8% | 51.7% | 58.9% | 74% |
| Net sales 1 | 5,431 | 4,581 | 4,947 | 4,489 | 4,183 | 5,385 |
| EBITDA 1 | 511.7 | 358.4 | 389.2 | 422 | 538.5 | 666.2 |
| EBIT 1 | -342.1 | 82.16 | 72.01 | 41.7 | 85.13 | 196.8 |
| Net income 1 | -287.5 | 61.38 | 260.6 | 71.69 | 115.4 | 100.2 |
| Net Debt 1 | 945.7 | 1,410 | 1,069 | 690.3 | -176.3 | -219.9 |
| Reference price 2 | 5.000 | 6.000 | 6.900 | 2.900 | 6.500 | 4.160 |
| Nbr of stocks (in thousands) | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 | 618,000 |
| Announcement Date | 2/23/21 | 2/24/22 | 2/23/23 | 2/22/24 | 2/20/25 | 2/26/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 57.1M | |
| 11.41x | 1.35x | 4.18x | 6.78% | 229B | |
| 10.41x | 2.5x | 6.62x | 5.97% | 196B | |
| 13.78x | 2.17x | 5.62x | 3.95% | 158B | |
| 12.74x | 1.8x | 7.71x | 3.32% | 81.75B | |
| 11.77x | 0.89x | 3.33x | 6.67% | 80.79B | |
| 11.51x | 1.86x | 4.71x | 2.76% | 70.11B | |
| 15.14x | 2.65x | 8.28x | 5.07% | 57.85B | |
| 23.2x | 5.22x | 18.54x | 4.64% | 54.96B | |
| 12.39x | 1.77x | 5.4x | 4.89% | 49.48B | |
| Average | 13.59x | 2.25x | 7.15x | 4.89% | 97.88B | |
| Weighted average by Cap. | 12.67x | 2.07x | 6.27x | 5.26% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SAMTEL Stock
- Valuation Samart Telcoms
Select your edition
All financial news and data tailored to specific country editions
