|
End-of-day quote
Thailand S.E.
2026-10-22
|
5-day change | 1st Jan Change | ||
| 9.550 THB | 0.00% |
|
-2.05% | -4.02% |
| 10-02 | Synnex (Thailand) Names Acting CFO | MT |
| 10-01 | Synnex Public Company Limited Announces CFO Changes | CI |
Company Valuation: Synnex (Thailand)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 30,929 | 13,897 | 8,813 | 13,049 | 8,431 | 8,092 | - | - |
| Change | - | -55.07% | -36.59% | 48.08% | -35.39% | -4.02% | - | - |
| Enterprise Value (EV) 1 | 33,573 | 18,929 | 14,728 | 20,111 | 15,669 | 15,152 | 15,211 | 8,092 |
| Change | - | -43.62% | -22.19% | 36.55% | -22.08% | -3.3% | 0.39% | -46.8% |
| P/E | 35.8x | 17.1x | 17x | 20.8x | 10.9x | 9.91x | 9.53x | 9.12x |
| PBR | 7.88x | 3.39x | 2.16x | 2.93x | 1.75x | 1.54x | 1.44x | 1.34x |
| PEG | - | -2.91x | -0.5x | 1x | 0.5x | 1.67x | 2.42x | 2.01x |
| Capitalization / Revenue | 0.83x | 0.36x | 0.24x | 0.31x | 0.18x | 0.16x | 0.16x | 0.15x |
| EV / Revenue | 0.91x | 0.48x | 0.4x | 0.48x | 0.33x | 0.31x | 0.29x | 0.15x |
| EV / EBITDA | 38.3x | 21x | 24.1x | 27.6x | 19.7x | 16.3x | 15.1x | 7.99x |
| EV / EBIT | 42.7x | 22.1x | 26.1x | 29.7x | 21.1x | 18.8x | 16.7x | 8.55x |
| EV / FCF | -73.6x | -15.3x | -220x | -33.4x | 44.1x | 18.6x | 36x | 15.7x |
| FCF Yield | -1.36% | -6.55% | -0.45% | -3% | 2.27% | 5.39% | 2.78% | 6.38% |
| Dividend per Share 2 | 0.7 | 0.7 | 0.36 | 0.44 | 0.48 | 0.5 | 0.52 | 0.5375 |
| Rate of return | 1.92% | 4.27% | 3.46% | 2.86% | 4.82% | 5.24% | 5.45% | 5.63% |
| EPS 2 | 1.02 | 0.96 | 0.61 | 0.74 | 0.91 | 0.964 | 1.002 | 1.048 |
| Distribution rate | 68.6% | 72.9% | 59% | 59.5% | 52.7% | 51.9% | 51.9% | 51.3% |
| Net sales 1 | 37,085 | 39,061 | 36,534 | 41,904 | 47,393 | 49,118 | 51,794 | 54,467 |
| EBITDA 1 | 876.8 | 900.2 | 611.8 | 729.9 | 793.4 | 931.2 | 1,005 | 1,013 |
| EBIT 1 | 786.3 | 854.7 | 563.8 | 676.6 | 743.2 | 808.1 | 909 | 946.3 |
| Net income 1 | 856.5 | 816.1 | 513.3 | 627.7 | 769.8 | 818.3 | 848.6 | 886.8 |
| Net Debt 1 | 2,644 | 5,033 | 5,915 | 7,061 | 7,238 | 7,060 | 7,119 | - |
| Reference price 2 | 36.500 | 16.400 | 10.400 | 15.400 | 9.950 | 9.550 | 9.550 | 9.550 |
| Nbr of stocks (in thousands) | 847,361 | 847,361 | 847,361 | 847,361 | 847,361 | 847,361 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/26/25 | 2/24/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.91x | 0.31x | 16.27x | 5.24% | 240M | |
| 18.66x | 1.59x | 12.53x | 0.55% | 290B | |
| 5.7x | 2.98x | 3.7x | -.--% | 181B | |
| 18.04x | 7.25x | 12.86x | 0.47% | 143B | |
| 14.23x | 5.86x | 10.41x | 0.19% | 129B | |
| 20.07x | 1.91x | 9.78x | 1% | 75.25B | |
| 27.67x | 4.99x | 15.09x | 0.97% | 42.32B | |
| 126.5x | 7.81x | 34.44x | -.--% | 41.1B | |
| 12.01x | 0.36x | 10.29x | 5.91% | 38.08B | |
| 30.24x | 5.31x | 18.05x | 1.39% | 37.87B | |
| Average | 28.30x | 3.84x | 14.34x | 1.57% | 97.84B | |
| Weighted average by Cap. | 20.80x | 3.77x | 11.61x | 0.66% |
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
- Stock Market
- Stocks
- SYNEX Stock
- Valuation Synnex (Thailand)
Select your edition
All financial news and data tailored to specific country editions
