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 2,710 -
Change - 26.83% 5.77% -56.36% 73.61% -
Enterprise Value (EV) 2,667 3,781 4,031 2,393 2,710 2,710
Change - 41.79% 6.61% -40.65% 13.28% 0%
P/E 16.6x 12.8x 17.6x 12.9x 15.6x 13.3x
PBR - 1.16x 1.17x 0.5x - -
PEG - 0.2x -0.8x -0.3x 0.4x 0.8x
Capitalization / Revenue - 1.74x 1.76x 0.74x 1.22x 1.16x
EV / Revenue - 0x 0x 0x 1.22x 1.16x
EV / EBITDA - 0x 0x 0x 3.44x 3.23x
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 0.1176 0.1589 0.0973 0.14 0.16
Rate of return - 1.51% 1.93% 2.7% 2.24% 2.56%
EPS 2 0.37 0.61 0.47 0.28 0.4 0.47
Distribution rate - 19.3% 33.8% 34.8% 35% 34%
Net sales 1 - 1,941 2,036 2,101 2,215 2,344
EBITDA 1 - 728.8 728.5 695.6 787 840
EBIT - 286.8 267.1 183.3 - -
Net income 1 162.1 264.6 205.6 120.5 175 203
Net Debt - 398.9 453.8 831.4 - -
Reference price 2 6.150 7.800 8.250 3.600 6.250 6.250
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.($)
15.75x - - 2.22% 82.52M
11.6x1.36x4.26x6.82% 230B
10.69x2.54x6.72x5.82% 202B
13.92x2.23x5.73x3.91% 160B
12.03x0.91x3.46x6.52% 83.89B
12.78x1.81x7.72x3.31% 81.82B
11.89x1.82x4.59x2.73% 71.05B
15.36x2.68x8.39x5.05% 58.12B
23.84x5.39x19.69x4.39% 56.69B
16.1x2.83x6.33x4.31% 52.09B
Average 14.40x 2.40x 7.43x 4.51% 99.61B
Weighted average by Cap. 13.09x 2.15x 6.46x 5.17%

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. Valuation Symphony Communication