Valuation True Corporation Boerse Muenchen
Stocks
TAF0
THB231010R11
Wireless Telecommunications Services
|
End-of-day quote
Boerse Muenchen
2025-06-23
|
5-day change | 1st Jan Change | ||
| 0.2460 EUR | -20.65% |
|
-.--% | - |
| 09-28 | Daol Securities Starts True Corporation at Buy with THB17 Price Target | MT |
| 09-02 | True Unit Absorbs Three Sister Companies | MT |
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 | 445,722 | - | - |
| Change | - | 1.26% | 8.04% | 119.8% | -1.8% | 18.35% | - | - |
| Enterprise Value (EV) 1 | 509,212 | 536,271 | 618,417 | 792,662 | 792,378 | 854,146 | 828,071 | 801,704 |
| Change | - | 5.31% | 15.32% | 28.18% | -0.04% | 7.8% | -3.05% | -3.18% |
| P/E | -119x | -8.8x | -12x | -34.7x | 40.4x | 17x | 15.4x | 14.7x |
| PBR | 1.96x | 2.65x | 2.03x | 5.19x | 4.99x | 5.12x | 4.59x | 4.13x |
| PEG | - | -0x | 0.2x | 1.5x | -0x | 0x | 1.4x | 3.06x |
| Capitalization / Revenue | 1.11x | 1.2x | 1.03x | 1.86x | 1.92x | 2.36x | 2.31x | 2.27x |
| EV / Revenue | 3.54x | 3.97x | 3.66x | 3.85x | 4.05x | 4.53x | 4.29x | 4.07x |
| EV / EBITDA | 8.4x | 9.64x | 8.17x | 7.85x | 7.39x | 7.47x | 6.98x | 6.57x |
| EV / EBIT | 41x | 242x | 43.9x | 27.4x | 21.8x | 19.2x | 17.1x | 15.6x |
| EV / FCF | -94.9x | -135x | 21.9x | 15.2x | 14x | 17.2x | 13.1x | 13x |
| FCF Yield | -1.05% | -0.74% | 4.57% | 6.58% | 7.13% | 5.82% | 7.66% | 7.68% |
| Dividend per Share 2 | 0.1166 | 0.1166 | - | - | - | 0.5679 | 0.6526 | 0.707 |
| Rate of return | 1.46% | 1.45% | - | - | - | 4.4% | 5.06% | 5.48% |
| EPS 2 | -0.0666 | -0.9164 | -0.42 | -0.32 | 0.27 | 0.7591 | 0.84 | 0.8804 |
| Distribution rate | -175% | -12.7% | - | - | - | 74.8% | 77.7% | 80.3% |
| Net sales 1 | 143,655 | 135,076 | 169,074 | 206,020 | 195,669 | 188,559 | 192,866 | 196,763 |
| EBITDA 1 | 60,612 | 55,623 | 75,718 | 100,975 | 107,266 | 114,340 | 118,719 | 121,966 |
| EBIT 1 | 12,413 | 2,216 | 14,101 | 28,950 | 36,420 | 44,567 | 48,412 | 51,270 |
| Net income 1 | -1,428 | -18,285 | -14,581 | -10,966 | 9,241 | 26,121 | 29,174 | 30,540 |
| Net Debt 1 | 349,712 | 374,769 | 443,929 | 409,134 | 415,760 | 408,424 | 382,349 | 355,982 |
| Reference price 2 | 7.96 | 8.06 | 5.05 | 11.10 | 10.90 | 12.90 | 12.90 | 12.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 2129.12x | 47.29x | 97.17x | - | 2,158B | |
| 33.67x | 6.67x | 27.63x | 0.17% | 228B | |
| 14.94x | 2.74x | 6.92x | 2.54% | 176B | |
| 10.34x | 2.42x | 6.48x | 4.57% | 167B | |
| 27.14x | 4.98x | 8.73x | 1.91% | 113B | |
| 7.2x | 1.31x | 4.75x | 6.15% | 76.54B | |
| 18.73x | 2.16x | 8.17x | 3.78% | 72.15B | |
| 14.52x | 2.36x | 7.79x | 2.9% | 69.92B | |
| 13.93x | 1.45x | 4.94x | 3.25% | 38.63B | |
| Average | 252.18x | 7.93x | 19.18x | 3.16% | 344.2B | |
| Weighted average by Cap. | 1,488.88x | 34.05x | 71.31x | 2.69% |
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
- TAF0 Stock
- Valuation True Corporation
Select your edition
All financial news and data tailored to specific country editions
