Valuation SISB

Stocks

End-of-day quote Thailand S.E. 2026-09-25			5-day change	1st Jan Change
8.850 ^THB	+0.57%		-2.21%	-20.98%

09-02	Tisco Securities Downgrades Sisb to Hold from Buy; Price Target is THB10.60	MT
08-12	SISB 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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,836	18,048	33,370	28,200	10,528	8,319	-	-
Change	-	104.26%	84.9%	-15.49%	-62.67%	-20.98%	-	-
Enterprise Value (EV) ¹	8,149	17,350	32,721	27,379	9,742	7,407	7,045	6,527
Change	-	112.92%	88.59%	-16.33%	-64.42%	-23.97%	-4.88%	-7.35%
P/E	42.7x	49.2x	50.7x	31.9x	11x	9.89x	9.72x	9.28x
PBR	4.43x	7.88x	12x	8.34x	2.67x	1.92x	1.78x	1.65x
PEG	-	0.6x	0.6x	0.9x	1.29x	-0.8x	5.75x	1.92x
Capitalization / Revenue	8.38x	13.5x	17.7x	12x	4.19x	3.28x	3.21x	3.08x
EV / Revenue	7.72x	12.9x	17.3x	11.6x	3.88x	2.92x	2.72x	2.42x
EV / EBITDA	21.1x	31.2x	38.9x	25.1x	8.19x	6.87x	6.38x	5.6x
EV / EBIT	38.2x	43.9x	50.2x	31.6x	10.4x	9.06x	8.62x	7.51x
EV / FCF	-39.1x	101x	69.4x	36.5x	11.4x	12.9x	8.92x	6.82x
FCF Yield	-2.56%	0.99%	1.44%	2.74%	8.76%	7.72%	11.2%	14.7%
Dividend per Share ²	0.1	0.1	0.31	0.42	-	0.4616	0.4509	0.4829
Rate of return	1.06%	0.52%	0.87%	1.4%	-	5.22%	5.09%	5.46%
EPS ²	0.22	0.39	0.7	0.94	1.02	0.8949	0.9101	0.9541
Distribution rate	45.5%	25.6%	44.3%	44.7%	-	51.6%	49.5%	50.6%
Net sales ¹	1,055	1,340	1,889	2,353	2,514	2,535	2,594	2,699
EBITDA ¹	386.1	556.1	841.9	1,091	1,190	1,078	1,104	1,166
EBIT ¹	213.4	395.5	651.2	867	941.1	817.8	817.7	869.6
Net income ¹	208.8	369.3	653.5	885.2	962	845.3	853.2	905
Net Debt ¹	-687.3	-697.7	-648.5	-820.6	-786.3	-912.4	-1,274	-1,792
Reference price ²	9.400	19.200	35.500	30.000	11.200	8.850	8.850	8.850
Nbr of stocks (in thousands)	940,000	940,000	940,000	940,000	940,000	940,000	-	-
Announcement Date	2/24/22	2/23/23	2/23/24	2/20/25	2/23/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SISB	9.89x	2.92x	6.87x	5.22%	249M
AFYA LIMITED	7.69x	1.88x	4.37x	4.35%	1.15B
PHOENIX EDUCATION PARTNERS, INC.	10.09x	0.67x	2.75x	2.57%	932M
COGNA EDUCAÇÃO S.A.	7.28x	1.16x	3.82x	4.83%	816M
CHINA EDUCATION GROUP HOLDINGS LIMITED	2.62x	1.06x	1.94x	-	668M
YDUQS PARTICIPAÇÕES S.A.	9.23x	1.18x	3.56x	4.94%	543M
VITRU EDUCAÇÃO S.A.	2.18x	1.5x	3.94x	-.--%	434M
Average	7.00x	1.48x	3.89x	3.65%	684.6M
Weighted average by Cap.	7.17x	1.35x	3.62x	3.71%