Valuation Thaicom Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-09			5-day change	1st Jan Change
10.00 ^THB	+145.10%		-.--%	-23.08%

09-28	Gulf Space Technology Public Company Limited will Change its Ticker to GST from THCOM	CI
09-22	Thaicom Public Company Limited will Change its Name to Gulf Space Technology Public Company Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,386	15,784	14,469	13,920	9,481	10,687	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	12.72%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	11,383	14,547	10,687
Change	-	-9.24%	6.89%	3.9%	-26.44%	15.23%	27.8%	-26.53%
P/E	86.9x	360x	41.3x	-635x	216x	50x	67.2x	25x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	1.06x	1.05x	-
PEG	-	-5.2x	0x	6x	-1x	0x	-2.6x	0x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	4.86x	3.54x	3.57x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	5.17x	4.81x	3.57x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	14.4x	12.1x	6.86x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	-50.6x	102x	18.1x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-6.76x	-5.4x	15.4x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-14.8%	-18.5%	6.48%
Dividend per Share ²	-	0.5	0.13	-	-	-	0.05	-
Rate of return	-	3.47%	0.98%	-	-	-	0.51%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.195	0.145	0.39
Distribution rate	-	1,250%	40.6%	-	-	-	34.5%	-
Net sales ¹	3,303	3,096	2,627	2,413	2,474	2,200	3,022	2,996
EBITDA ¹	1,189	1,107	899	579.9	809.4	789.3	1,197	1,557
EBIT ¹	69.19	486.3	249	-21.09	130	-225	142	589
Net income ¹	143.6	42.21	353.6	-22.84	40	108.3	151.3	262
Net Debt ¹	936.8	-3,692	-1,543	-491.6	397.3	696	3,860	-
Reference price ²	11.300	14.400	13.200	12.700	8.650	9.750	9.750	9.750
Nbr of stocks (in thousands)	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	-	-
Announcement Date	2/4/22	2/10/23	2/8/24	2/7/25	2/10/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1443.27x	42.72x	86.78x	-	1,982B
SOFTBANK GROUP CORP.	37.39x	5.75x	23.85x	0.22%	178B
T-MOBILE US, INC.	14.53x	2.68x	6.8x	2.61%	171B
AT&T INC.	9.86x	2.39x	6.42x	4.74%	161B
BHARTI AIRTEL LIMITED	29.76x	5.4x	9.46x	1.75%	125B
COMCAST CORPORATION	7.33x	1.32x	4.78x	6.06%	77.72B
SOFTBANK CORP.	19.31x	2.2x	8.35x	3.61%	74.29B
KDDI CORPORATION	14.54x	2.37x	7.76x	2.89%	70.17B
VODAFONE GROUP PLC	13.52x	1.43x	4.86x	3.34%	37.49B
Average	176.61x	7.36x	17.67x	3.15%	319.63B
Weighted average by Cap.	1,000.69x	30.49x	63.04x	2.83%