Valuation Seafco

Stocks

End-of-day quote Thailand S.E. 2026-09-03			5-day change	1st Jan Change
2.940 ^THB	+2.08%		-2.00%	+41.35%

08-16	Seafco Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	Seafco Public Company Limited Announces Interim Cash Dividend for Common Shareholders for the Operating Period from 01 January 2026 to 30 June 2026, Payable on September 11, 2026	CI

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	2,324	-	-
Change	-	-20.51%	-32.26%	-13.56%	2.04%	41.35%	-	-
Enterprise Value (EV)	3,832	2,941	1,923	1,611	1,644	2,324	2,324	2,324
Change	-	-23.25%	-34.6%	-16.22%	2.04%	41.35%	0%	0%
P/E	-58.5x	-20.7x	11x	1,000x	9.86x	9.19x	11.3x	10.9x
PBR	2.23x	1.93x	1.17x	0.98x	1.01x	1.34x	1.25x	1.17x
PEG	-	-0x	-0x	-10.1x	0x	0.2x	-0.6x	2.83x
Capitalization / Revenue	2.41x	3.52x	1.04x	1.27x	1.07x	1.33x	1.28x	1.25x
EV / Revenue	0x	0x	0x	0x	0x	1.33x	1.28x	1.25x
EV / EBITDA	0x	-0x	0x	0x	0x	4.7x	5.28x	5.11x
EV / EBIT	-0x	-0x	0x	-0x	0x	6.96x	8.42x	8.07x
EV / FCF	0x	0x	0x	0x	0x	11.5x	18.3x	16.8x
FCF Yield	2.9%	4.48%	16.1%	5.59%	21.1%	8.73%	5.46%	5.97%
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%	4.42%	3.4%	3.74%
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	2.940	2.940	2.940
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	9x	-	-	4.51%	68.63M
QUANTA SERVICES, INC.	53.31x	2.44x	23.32x	0.07%	91.83B
VINCI	12.27x	1.05x	5.77x	4.76%	71.68B
LARSEN & TOUBRO LIMITED	26.81x	2.06x	20.21x	1.14%	58.09B
COMFORT SYSTEMS USA, INC.	32.12x	4.03x	21.86x	0.21%	54.82B
FERROVIAL N.V.	51.32x	4.14x	26.28x	1.73%	41.6B
HOCHTIEF AG	28.38x	0.7x	11.56x	2.18%	35.6B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.02x	0.47x	7.41x	2.56%	31.65B
EMCOR GROUP, INC.	22.42x	1.53x	14.09x	0.21%	32.39B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.99x	0.32x	5.8x	5.89%	26.56B
Average	26.36x	1.86x	15.14x	2.33%	44.43B
Weighted average by Cap.	31.12x	2.05x	16.38x	1.85%