Valuation Seafco

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
2.900 ^THB	-0.68%		-2.03%	+39.42%

06-19	Finansia Syrus Securities Upgrades Seafco to Buy from Hold; Price Target is THB3.50	MT
05-11	Seafco posts qtrly profit attributable 104.6 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,462	2,752	1,864	1,611	1,644	2,292	-	-
Change	-	-20.51%	-32.26%	-13.56%	2.04%	39.42%	-	-
Enterprise Value (EV)	3,832	2,941	1,923	1,611	1,644	2,292	2,292	2,292
Change	-	-23.25%	-34.6%	-16.22%	2.04%	39.42%	0%	0%
P/E	-58.5x	-20.7x	11x	1,000x	9.86x	9.06x	11.2x	10.7x
PBR	2.23x	1.93x	1.17x	0.98x	1.01x	1.32x	1.23x	1.16x
PEG	-	-0x	-0x	-10.1x	0x	0.2x	-0.6x	2.78x
Capitalization / Revenue	2.41x	3.52x	1.04x	1.27x	1.07x	1.31x	1.26x	1.24x
EV / Revenue	0x	0x	0x	0x	0x	1.31x	1.26x	1.24x
EV / EBITDA	0x	-0x	0x	0x	0x	4.64x	5.21x	5.04x
EV / EBIT	-0x	-0x	0x	-0x	0x	6.86x	8.31x	7.96x
EV / FCF	0x	0x	0x	0x	0x	11.3x	18.1x	16.5x
FCF Yield	2.9%	4.48%	16.1%	5.59%	21.1%	8.85%	5.54%	6.05%
Dividend per Share ²	-	-	0.0818	0.03	0.12	0.13	0.1	0.11
Rate of return	-	-	3.57%	1.5%	5.77%	4.48%	3.45%	3.79%
EPS ²	-0.0727	-0.1636	0.2091	0.002	0.211	0.32	0.26	0.27
Distribution rate	-	-	39.1%	1,500%	56.9%	40.6%	38.5%	40.7%
Net sales ¹	1,435	781.2	1,786	1,273	1,539	1,752	1,818	1,856
EBITDA ¹	119.8	-5.929	344.5	130.8	404.3	494	440	455
EBIT ¹	-88.9	-164.2	209	-2.376	247.4	334	276	288
Net income ¹	-56.64	-129.5	169.4	1.359	167	258	212	223
Net Debt	370	189.1	59.12	-	-	-	-	-
Reference price ²	4.255	3.382	2.291	2.000	2.080	2.900	2.900	2.900
Nbr of stocks (in thousands)	813,679	813,679	813,679	805,622	790,438	790,438	-	-
Announcement Date	2/28/22	2/27/23	2/22/24	2/21/25	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.($)
SEAFCO	9.13x	-	-	4.45%	68.36M
QUANTA SERVICES, INC.	66.57x	2.88x	28.09x	0.07%	96.51B
VINCI	13.25x	1.07x	5.87x	4.43%	71.9B
COMFORT SYSTEMS USA, INC.	41.51x	5.09x	28.22x	0.16%	62.95B
LARSEN & TOUBRO LIMITED	25.34x	1.94x	18.83x	1.23%	54.42B
FERROVIAL N.V.	55.73x	4.63x	29.6x	1.65%	46.2B
HOCHTIEF AG	33.16x	0.79x	13.14x	1.9%	39.47B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.64x	0.54x	8.66x	2.15%	35.44B
EMCOR GROUP, INC.	25.77x	1.67x	16.11x	0.19%	33.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
Average	30.29x	2.10x	17.15x	2.21%	46.92B
Weighted average by Cap.	36.74x	2.36x	18.83x	1.72%