|
End-of-day quote
Thailand S.E.
2026-09-18
|
5-day change | 1st Jan Change | ||
| 9.550 THB | -1.55% |
|
-3.05% | -4.02% |
| 08-27 | Synnex Public Company Limited Announces Changing of Chief Accountant, Effective August 27, 2026 | CI |
| 08-06 | Yuanta Securities Upgrades Synnex (Thailand) to Buy from Hold; Price Target is THB12 | MT |
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 | 15,186 | 15,211 | 8,092 |
| Change | - | -43.62% | -22.19% | 36.55% | -22.08% | -3.08% | 0.16% | -46.8% |
| P/E | 35.8x | 17.1x | 17x | 20.8x | 10.9x | 10.7x | 9.93x | 9.46x |
| PBR | 7.88x | 3.39x | 2.16x | 2.93x | 1.75x | 1.56x | 1.46x | 1.36x |
| PEG | - | -2.91x | -0.5x | 1x | 0.5x | -6.95x | 1.35x | 1.9x |
| Capitalization / Revenue | 0.83x | 0.36x | 0.24x | 0.31x | 0.18x | 0.16x | 0.15x | 0.14x |
| EV / Revenue | 0.91x | 0.48x | 0.4x | 0.48x | 0.33x | 0.3x | 0.28x | 0.14x |
| EV / EBITDA | 38.3x | 21x | 24.1x | 27.6x | 19.7x | 15.4x | 14.4x | 7.38x |
| EV / EBIT | 42.7x | 22.1x | 26.1x | 29.7x | 21.1x | 18.3x | 16.4x | 8.13x |
| EV / FCF | -73.6x | -15.3x | -220x | -33.4x | 44.1x | 360x | 97.6x | 62.4x |
| FCF Yield | -1.36% | -6.55% | -0.45% | -3% | 2.27% | 0.28% | 1.02% | 1.6% |
| Dividend per Share 2 | 0.7 | 0.7 | 0.36 | 0.44 | 0.48 | 0.466 | 0.498 | 0.52 |
| Rate of return | 1.92% | 4.27% | 3.46% | 2.86% | 4.82% | 4.88% | 5.21% | 5.45% |
| EPS 2 | 1.02 | 0.96 | 0.61 | 0.74 | 0.91 | 0.896 | 0.962 | 1.01 |
| Distribution rate | 68.6% | 72.9% | 59% | 59.5% | 52.7% | 52% | 51.8% | 51.5% |
| Net sales 1 | 37,085 | 39,061 | 36,534 | 41,904 | 47,393 | 50,611 | 53,953 | 57,881 |
| EBITDA 1 | 876.8 | 900.2 | 611.8 | 729.9 | 793.4 | 984.6 | 1,055 | 1,096 |
| EBIT 1 | 786.3 | 854.7 | 563.8 | 676.6 | 743.2 | 828.5 | 926.8 | 995.7 |
| Net income 1 | 856.5 | 816.1 | 513.3 | 627.7 | 769.8 | 761.2 | 815.2 | 857.5 |
| Net Debt 1 | 2,644 | 5,033 | 5,915 | 7,061 | 7,238 | 7,094 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.66x | 0.3x | 15.42x | 4.88% | 243M | |
| 23.22x | 1.96x | 15.42x | 0.45% | 361B | |
| 25.02x | 10.13x | 17.95x | 0.35% | 195B | |
| 21.51x | 2.03x | 10.36x | 0.93% | 80.66B | |
| 20.42x | 0.53x | 9.54x | 1.57% | 59.42B | |
| 33.24x | 5.83x | 19.79x | 1.26% | 42.3B | |
| 35.97x | 21.99x | 27.23x | 1.24% | 37.41B | |
| 13.75x | 0.6x | 7.32x | 3.49% | 31.02B | |
| 12.43x | 0.65x | 9.69x | 5.41% | 22.4B | |
| 16.75x | 0.32x | 9.55x | 0.72% | 21.28B | |
| Average | 21.30x | 4.43x | 14.23x | 2.03% | 85.12B | |
| Weighted average by Cap. | 23.54x | 4.69x | 15.26x | 0.87% |
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
