Valuation Thaicom

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-15			5-day change	1st Jan Change
11.60 ^THB	-0.85%		-1.69%	+34.10%

05-29	Bualuang Securities Upgrades Thaicom to Trading Buy From Sell; Price Target is THB13	MT
05-07	Thaicom posts quarterly profit of 587.7 million baht	RE

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	12,715	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	34.1%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	13,271	16,360	12,715
Change	-	-9.24%	6.89%	3.9%	-26.44%	34.34%	23.28%	-22.28%
P/E Ratio	86.9x	360x	41.3x	-635x	216x	28.3x	58x	47.3x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	1.23x	1.21x	-
PEG	-	-5.2x	0x	6x	-1x	0x	-1.1x	2.1x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	4.63x	4.17x	4.12x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	4.83x	5.36x	4.12x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	14.8x	14.2x	8.74x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	134x	65x	18.2x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-9.37x	-6.45x	17.8x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-10.7%	-15.5%	5.62%
Dividend per Share ²	-	0.5	0.13	-	-	0.035	0.0333	-
Rate of return	-	3.47%	0.98%	-	-	0.3%	0.29%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.41	0.2	0.245
Distribution rate	-	1,250%	40.6%	-	-	8.54%	16.7%	-
Net sales ¹	3,303	3,096	2,627	2,413	2,474	2,749	3,050	3,083
EBITDA ¹	1,189	1,107	899	579.9	809.4	899.3	1,153	1,454
EBIT ¹	69.19	486.3	249	-21.09	130	99	251.5	700
Net income ¹	143.6	42.21	353.6	-22.84	40	232	219	273
Net Debt ¹	936.8	-3,692	-1,543	-491.6	397.3	556	3,645	-
Reference price ²	11.30	14.40	13.20	12.70	8.65	11.60	11.60	11.60
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THAICOM	28.54x	4.87x	14.88x	0.3%	392M
COMCAST CORPORATION	8.4x	1.4x	5.1x	5.41%	87.52B
ECHOSTAR CORPORATION	66.71x	3.45x	24.88x	-.--%	33.06B
AST SPACEMOBILE, INC.	-54.75x	155.33x	-100.23x	-.--%	24.62B
GLOBALSTAR, INC.	-213.58x	33.94x	68.06x	-.--%	10.45B
SKY PERFECT JSAT CORPORATION	42.45x	7.52x	18.98x	1.17%	6.17B
IRIDIUM COMMUNICATIONS INC.	43.01x	7.28x	13.39x	1.3%	5B
EUTELSAT COMMUNICATIONS	-10.97x	4.21x	8.03x	-.--%	4.01B
SES S.A.	-27.77x	2.69x	6.24x	6.08%	4B
Average	-13.11x	24.52x	6.59x	1.58%	19.47B
Weighted average by Cap.	-1.75x	25.84x	-1.37x	2.92%