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 2,667 -
Change - 26.83% 5.77% -56.36% 70.83% -
Enterprise Value (EV) 2,667 3,781 4,031 2,393 2,667 2,667
Change - 41.79% 6.61% -40.65% 11.47% 0%
P/E 16.6x 12.8x 17.6x 12.9x 14x 11.4x
PBR - 1.16x 1.17x 0.5x - -
PEG - 0.2x -0.8x -0.3x 0.2x 0.5x
Capitalization / Revenue - 1.74x 1.76x 0.74x 1.13x 1.05x
EV / Revenue - 0x 0x 0x 1.13x 1.05x
EV / EBITDA - 0x 0x 0x 3.33x 3.05x
EV / EBIT - 0x 0x 0x 9.52x 8.01x
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% 2.44% 3.09%
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 6.150 6.150
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.($)
10.96x1.29x4.1x7.08% 221B
10.41x2.5x6.6x5.99% 196B
13x2.12x5.47x4.18% 148B
13.84x1.86x8.12x3.03% 91.12B
11.54x0.88x3.29x6.69% 79B
11.58x1.78x4.5x2.82% 66.07B
14.96x2.66x8.3x5.11% 57.48B
23.05x5.24x19.11x4.74% 54.68B
14.87x2.75x6.11x4.38% 51.37B
Average 13.80x 2.34x 7.29x 4.89% 107.1B
Weighted average by Cap. 12.65x 2.10x 6.37x 5.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

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