|
End-of-day quote
Thailand S.E.
2026-09-09
|
5-day change | 1st Jan Change | ||
| 10.00 THB | +145.10% |
|
-23.08% | -23.08% |
| 09-08 | Yuanta Securities Upgrades Thaicom Public to Buy from Hold; Price Target is THB13 | MT |
| 09-07 | Thaicom Rejects THB1.25 Billion Claim Over Satellite Concession Asset Transfer | MT |
Company Valuation: Thaicom
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 | 11,071 | - | - |
| Change | - | 27.43% | -8.33% | -3.79% | -31.89% | 16.76% | - | - |
| Enterprise Value (EV) 1 | 13,323 | 12,092 | 12,925 | 13,429 | 9,879 | 11,767 | 14,931 | 11,071 |
| Change | - | -9.24% | 6.89% | 3.9% | -26.44% | 19.11% | 26.89% | -25.85% |
| P/E | 86.9x | 360x | 41.3x | -635x | 216x | 101x | 73.9x | 43x |
| PBR | 1.11x | 1.5x | 1.41x | 1.39x | 0.94x | 1.1x | 1.09x | - |
| PEG | - | -5.2x | 0x | 6x | -1x | 1x | 2x | 0.6x |
| Capitalization / Revenue | 3.75x | 5.1x | 5.51x | 5.77x | 3.83x | 5.03x | 3.66x | 3.7x |
| EV / Revenue | 4.03x | 3.91x | 4.92x | 5.57x | 3.99x | 5.35x | 4.94x | 3.7x |
| EV / EBITDA | 11.2x | 10.9x | 14.4x | 23.2x | 12.2x | 14.9x | 12.5x | 7.11x |
| EV / EBIT | 193x | 24.9x | 51.9x | -637x | 76x | -52.3x | 105x | 18.8x |
| EV / FCF | 11.6x | 6.23x | -27.8x | -11x | -6.86x | -6.99x | -5.55x | 16x |
| FCF Yield | 8.65% | 16.1% | -3.59% | -9.06% | -14.6% | -14.3% | -18% | 6.25% |
| Dividend per Share 2 | - | 0.5 | 0.13 | - | - | - | 0.05 | - |
| Rate of return | - | 3.47% | 0.98% | - | - | - | 0.5% | - |
| EPS 2 | 0.13 | 0.04 | 0.32 | -0.02 | 0.04 | 0.1 | 0.1367 | 0.235 |
| Distribution rate | - | 1,250% | 40.6% | - | - | - | 36.6% | - |
| 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 | 11.30 | 14.40 | 13.20 | 12.70 | 8.65 | 10.10 | 10.10 | 10.10 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.17x | 1.39x | 5.06x | 5.38% | 87.26B | |
| 2.72x | 2.35x | 14.95x | -.--% | 26.53B | |
| -27.33x | 122.03x | -54.41x | -.--% | 18.71B | |
| -131.74x | 35.49x | 72.58x | -.--% | 10.58B | |
| 51.9x | 7.02x | 13.28x | 1.32% | 4.99B | |
| 20.47x | 4.08x | 9.84x | 2.39% | 3.72B | |
| -6.02x | 3.17x | 6.03x | -.--% | 2.58B | |
| -11.35x | 2.33x | 5.39x | 10.7% | 2.27B | |
| Average | -11.65x | 22.23x | 9.09x | 2.47% | 19.58B | |
| Weighted average by Cap. | -5.28x | 18.55x | 4.59x | 3.25% |
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
- THCOM Stock
- THCOM-F Stock
- Valuation Thaicom
Select your edition
All financial news and data tailored to specific country editions
