Valuation True Corporation Thailand S.E.
Stocks
TRUE-F
THB231010018
Wireless Telecommunications Services
|
End-of-day quote
Thailand S.E.
2026-08-04
|
5-day change | 1st Jan Change | ||
| 13.80 THB | +36.63% |
|
0.00% | +25.45% |
Company Valuation: True Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 159,500 | 161,502 | 174,488 | 383,528 | 376,618 | 462,998 | - | - |
| Change | - | 1.26% | 8.04% | 119.8% | -1.8% | 22.94% | - | - |
| Enterprise Value (EV) 1 | 509,212 | 536,271 | 618,417 | 792,662 | 792,378 | 868,723 | 834,837 | 797,468 |
| Change | - | 5.31% | 15.32% | 28.18% | -0.04% | 9.63% | -3.9% | -4.48% |
| P/E | -119x | -8.8x | -12x | -34.7x | 40.4x | 17.7x | 16x | 15.2x |
| PBR | 1.96x | 2.65x | 2.03x | 5.19x | 4.99x | 5.3x | 4.73x | 4.24x |
| PEG | - | -0x | 0.2x | 1.5x | -0x | 0x | 1.5x | 2.82x |
| Capitalization / Revenue | 1.11x | 1.2x | 1.03x | 1.86x | 1.92x | 2.46x | 2.4x | 2.35x |
| EV / Revenue | 3.54x | 3.97x | 3.66x | 3.85x | 4.05x | 4.61x | 4.32x | 4.04x |
| EV / EBITDA | 8.4x | 9.64x | 8.17x | 7.85x | 7.39x | 7.63x | 7.06x | 6.56x |
| EV / EBIT | 41x | 242x | 43.9x | 27.4x | 21.8x | 19.5x | 17.2x | 15.5x |
| EV / FCF | -94.9x | -135x | 21.9x | 15.2x | 14x | 18x | 13x | 12.9x |
| FCF Yield | -1.05% | -0.74% | 4.57% | 6.58% | 7.13% | 5.56% | 7.67% | 7.73% |
| Dividend per Share 2 | 0.1166 | 0.1166 | - | - | - | 0.5578 | 0.6475 | 0.7004 |
| Rate of return | 1.46% | 1.45% | - | - | - | 4.16% | 4.83% | 5.23% |
| EPS 2 | -0.0666 | -0.9164 | -0.42 | -0.32 | 0.27 | 0.7554 | 0.8355 | 0.8805 |
| Distribution rate | -175% | -12.7% | - | - | - | 73.8% | 77.5% | 79.5% |
| Net sales 1 | 143,655 | 135,076 | 169,074 | 206,020 | 195,669 | 188,560 | 193,156 | 197,162 |
| EBITDA 1 | 60,612 | 55,623 | 75,718 | 100,975 | 107,266 | 113,926 | 118,201 | 121,492 |
| EBIT 1 | 12,413 | 2,216 | 14,101 | 28,950 | 36,420 | 44,456 | 48,566 | 51,581 |
| Net income 1 | -1,428 | -18,285 | -14,581 | -10,966 | 9,241 | 25,822 | 29,155 | 30,565 |
| Net Debt 1 | 349,712 | 374,769 | 443,929 | 409,134 | 415,760 | 405,725 | 371,839 | 334,470 |
| Reference price 2 | 7.96 | 8.06 | 5.05 | 11.10 | 10.90 | 13.40 | 13.40 | 13.40 |
| Nbr of stocks (in thousands) | 20,026,923 | 20,026,923 | 34,552,101 | 34,552,101 | 34,552,101 | 34,552,101 | - | - |
| Announcement Date | 2/18/22 | 2/20/23 | 2/22/24 | 2/20/25 | 2/20/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 2199.14x | 41.28x | 84.32x | - | 1,889B | |
| 30.95x | 6.38x | 29.67x | 0.19% | 208B | |
| 16.7x | 2.96x | 7.48x | 2.27% | 196B | |
| 10.62x | 2.45x | 6.57x | 4.46% | 171B | |
| 14.49x | 2.35x | 7.81x | 2.95% | 68.08B | |
| 12.87x | 1.43x | 4.88x | 3.45% | 37.33B | |
| 20.85x | 5.64x | 10.35x | 4.57% | 33.42B | |
| 8.66x | 0.31x | 1.27x | 7.57% | 24.46B | |
| 12.74x | 3.23x | 7.28x | 7.24% | 19.61B | |
| Average | 258.56x | 7.34x | 17.74x | 4.09% | 294.13B | |
| Weighted average by Cap. | 1,575.02x | 30.52x | 63.96x | 2.71% |
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
- TRUE Stock
- TRUE-F Stock
- Valuation True Corporation
Select your edition
All financial news and data tailored to specific country editions
