Company Valuation: Symphony Communication

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 2,667 3,383 3,578 1,561 2,840 -
Change - 26.83% 5.77% -56.36% 81.94% -
Enterprise Value (EV) 2,667 3,781 4,031 2,393 2,840 2,840
Change - 41.79% 6.61% -40.65% 18.72% 0%
P/E 16.6x 12.8x 17.6x 12.9x 14.9x 12.1x
PBR - 1.16x 1.17x 0.5x - -
PEG - 0.2x -0.8x -0.3x 0.3x 0.5x
Capitalization / Revenue - 1.74x 1.76x 0.74x 1.2x 1.11x
EV / Revenue - 0x 0x 0x 1.2x 1.11x
EV / EBITDA - 0x 0x 0x 3.55x 3.25x
EV / EBIT - 0x 0x 0x 10.1x 8.53x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 0.1176 0.1589 0.0973 0.15 0.19
Rate of return - 1.51% 1.93% 2.7% 2.29% 2.9%
EPS 2 0.37 0.61 0.47 0.28 0.44 0.54
Distribution rate - 19.3% 33.8% 34.8% 34.1% 35.2%
Net sales 1 - 1,941 2,036 2,101 2,359 2,552
EBITDA 1 - 728.8 728.5 695.6 801 873
EBIT 1 - 286.8 267.1 183.3 280 333
Net income 1 162.1 264.6 205.6 120.5 192 235
Net Debt - 398.9 453.8 831.4 - -
Reference price 2 6.150 7.800 8.250 3.600 6.550 6.550
Nbr of stocks (in thousands) 433,655 433,655 433,655 433,655 433,655 -
Announcement Date 2/27/23 2/27/24 2/28/25 2/28/26 - -
1THB in Million2THB
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.8x2.42x6.37x6.39% 183B
12.23x2.06x5.32x4.4% 138B
13.67x1.87x8.16x3.06% 90B
12.59x1.92x4.82x2.61% 68.33B
14.61x2.64x8.22x5.24% 56.03B
22.47x5.18x18.89x4.85% 53.18B
14.13x2.65x5.89x4.52% 49.48B
9.33x1.71x5.17x5.54% 42.34B
25.2x3.38x7.42x4.01% 42.16B
Average 14.89x 2.65x 7.81x 4.51% 80.29B
Weighted average by Cap. 13.48x 2.49x 7.27x 4.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Symphony Communication

Historical PBR trend

Valuation ratios - PBR - Symphony Communication

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Symphony Communication

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Symphony Communication


Year-on-year evolution of the Yield

Valuation ratios - Yield - Symphony Communication
  1. Stock Market
  2. Stocks
  3. SYMC Stock
  4. SYMC-R Stock
  5. Valuation Symphony Communication