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 2,108 -
Change - 26.83% 5.77% -56.36% 35% -
Enterprise Value (EV) 2,667 3,781 4,031 2,393 2,108 2,108
Change - 41.79% 6.61% -40.65% -11.91% 0%
P/E Ratio 16.6x 12.8x 17.6x 12.9x 12.2x 10.3x
PBR - 1.16x 1.17x 0.5x - -
PEG - 0.2x -0.8x -0.3x 0.3x 0.6x
Capitalization / Revenue - 1.74x 1.76x 0.74x 0.95x 0.9x
EV / Revenue - 0x 0x 0x 0.95x 0.9x
EV / EBITDA - 0x 0x 0x 2.68x 2.51x
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% 2.88% 3.29%
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 4.860 4.860
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.95x - - 2.93% 62.84M
11.66x1.37x4.24x6.87% 230B
9.76x2.46x6.6x6.02% 196B
13.83x2.16x5.68x4.08% 154B
12.82x0.87x3.24x6.19% 80.36B
13.35x2.09x5.26x2.31% 82.44B
11.88x1.7x7x3.53% 76.46B
15.87x2.76x8.65x4.98% 58.94B
17.48x1.95x6.06x4.43% 54.42B
16.18x5.22x18.92x4.44% 54.11B
Average 13.48x 2.29x 7.29x 4.58% 98.65B
Weighted average by Cap. 12.70x 2.08x 6.32x 5.19%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!