Valuation SISB

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-20			5-day change	1st Jan Change
10.00 ^THB	-2.91%		-7.41%	-10.71%

05-14	SISB posts Q1 net income of 215.69 million baht	RE
05-14	SISB Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	9,400	-	-
Change	-	104.26%	84.9%	-15.49%	-62.67%	-10.71%	-	-
Enterprise Value (EV) ¹	8,149	17,350	32,721	27,379	9,742	8,529	8,011	7,444
Change	-	112.92%	88.59%	-16.33%	-64.42%	-12.45%	-6.07%	-7.08%
P/E	42.7x	49.2x	50.7x	31.9x	11x	11x	10.4x	9.93x
PBR	4.43x	7.88x	12x	8.34x	2.67x	2.16x	1.99x	1.84x
PEG	-	0.6x	0.6x	0.9x	1.29x	-1x	1.71x	2.12x
Capitalization / Revenue	8.38x	13.5x	17.7x	12x	4.19x	3.69x	3.52x	3.36x
EV / Revenue	7.72x	12.9x	17.3x	11.6x	3.88x	3.35x	3x	2.66x
EV / EBITDA	21.1x	31.2x	38.9x	25.1x	8.19x	7.91x	6.98x	6.05x
EV / EBIT	38.2x	43.9x	50.2x	31.6x	10.4x	10.2x	9.22x	7.96x
EV / FCF	-39.1x	101x	69.4x	36.5x	11.4x	13.3x	9.38x	7.23x
FCF Yield	-2.56%	0.99%	1.44%	2.74%	8.76%	7.51%	10.7%	13.8%
Dividend per Share ²	0.1	0.1	0.31	0.42	-	0.45	0.47	0.5067
Rate of return	1.06%	0.52%	0.87%	1.4%	-	4.5%	4.7%	5.07%
EPS ²	0.22	0.39	0.7	0.94	1.02	0.9067	0.9617	1.007
Distribution rate	45.5%	25.6%	44.3%	44.7%	-	49.6%	48.9%	50.3%
Net sales ¹	1,055	1,340	1,889	2,353	2,514	2,549	2,667	2,797
EBITDA ¹	386.1	556.1	841.9	1,091	1,190	1,078	1,147	1,229
EBIT ¹	213.4	395.5	651.2	867	941.1	833	868.8	934.6
Net income ¹	208.8	369.3	653.5	885.2	962	865	896	958.2
Net Debt ¹	-687.3	-697.7	-648.5	-820.6	-786.3	-871	-1,389	-1,956
Reference price ²	9.40	19.20	35.50	30.00	11.20	10.00	10.00	10.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SISB	11.36x	3.46x	8.18x	4.37%	288M
AFYA LIMITED	8.27x	1.93x	4.49x	2.82%	1.24B
PHOENIX EDUCATION PARTNERS, INC.	11.78x	0.82x	3.38x	2.2%	1.09B
COGNA EDUCAÇÃO S.A.	7.64x	1.12x	3.6x	4.57%	870M
CHINA EDUCATION GROUP HOLDINGS LIMITED	2.78x	1.08x	2.01x	20.45%	679M
YDUQS PARTICIPAÇÕES S.A.	6.94x	1.01x	3.04x	6.13%	441M
VITRU EDUCAÇÃO S.A.	1.81x	1.29x	3.42x	8.09%	324M
Average	7.22x	1.53x	4.02x	6.95%	703.59M
Weighted average by Cap.	7.81x	1.39x	3.76x	6.16%