Valuation True Corporation Thailand S.E.
Stocks
TRUE-R
THB231010R11
Wireless Telecommunications Services
|
End-of-day quote
Thailand S.E.
2026-10-22
|
5-day change | 1st Jan Change | ||
| 12.80 THB | 0.00% |
|
+5.79% | +17.43% |
| 10-20 | True Public Unit Disposes of Entire Stake in ZAPGROUP | MT |
| 09-28 | Daol Securities Starts True Corporation at Buy with THB17 Price Target | 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 | 442,267 | - | - |
| Change | - | 1.26% | 8.04% | 119.8% | -1.8% | 17.43% | - | - |
| Enterprise Value (EV) 1 | 509,212 | 536,271 | 618,417 | 792,662 | 792,378 | 851,925 | 824,581 | 796,251 |
| Change | - | 5.31% | 15.32% | 28.18% | -0.04% | 7.51% | -3.21% | -3.44% |
| P/E | -119x | -8.8x | -12x | -34.7x | 40.4x | 16.6x | 15.1x | 14.5x |
| PBR | 1.96x | 2.65x | 2.03x | 5.19x | 4.99x | 5.09x | 4.57x | 4.13x |
| PEG | - | -0x | 0.2x | 1.5x | -0x | 0x | 1.4x | 3.38x |
| Capitalization / Revenue | 1.11x | 1.2x | 1.03x | 1.86x | 1.92x | 2.35x | 2.29x | 2.25x |
| EV / Revenue | 3.54x | 3.97x | 3.66x | 3.85x | 4.05x | 4.52x | 4.28x | 4.05x |
| EV / EBITDA | 8.4x | 9.64x | 8.17x | 7.85x | 7.39x | 7.46x | 6.94x | 6.53x |
| EV / EBIT | 41x | 242x | 43.9x | 27.4x | 21.8x | 19.2x | 17x | 15.5x |
| EV / FCF | -94.9x | -135x | 21.9x | 15.2x | 14x | 17.1x | 13x | 12.9x |
| FCF Yield | -1.05% | -0.74% | 4.57% | 6.58% | 7.13% | 5.84% | 7.69% | 7.73% |
| Dividend per Share 2 | 0.1166 | 0.1166 | - | - | 0.31 | 0.5697 | 0.6604 | 0.7243 |
| Rate of return | 1.46% | 1.45% | - | - | 2.84% | 4.45% | 5.16% | 5.66% |
| EPS 2 | -0.0666 | -0.9164 | -0.42 | -0.32 | 0.27 | 0.7691 | 0.8494 | 0.8858 |
| Distribution rate | -175% | -12.7% | - | - | 115% | 74.1% | 77.8% | 81.8% |
| Net sales 1 | 143,655 | 135,076 | 169,074 | 206,020 | 195,669 | 188,484 | 192,826 | 196,706 |
| EBITDA 1 | 60,612 | 55,623 | 75,718 | 100,975 | 107,266 | 114,274 | 118,754 | 122,018 |
| EBIT 1 | 12,413 | 2,216 | 14,101 | 28,950 | 36,420 | 44,419 | 48,555 | 51,407 |
| Net income 1 | -1,428 | -18,285 | -14,581 | -10,966 | 9,241 | 26,501 | 29,476 | 30,859 |
| Net Debt 1 | 349,712 | 374,769 | 443,929 | 409,134 | 415,760 | 409,658 | 382,314 | 353,984 |
| Reference price 2 | 7.96 | 8.06 | 5.05 | 11.10 | 10.90 | 12.80 | 12.80 | 12.80 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 762.83x | 44.56x | 87.82x | - | 2,162B | |
| 14.04x | 2.62x | 6.62x | 2.7% | 165B | |
| 34.95x | 5.53x | 22.96x | 0.24% | 167B | |
| 10.11x | 2.32x | 6.25x | 5.07% | 150B | |
| 29.56x | 5.37x | 9.41x | 1.76% | 125B | |
| 7.41x | 1.33x | 4.81x | 6.01% | 78.35B | |
| 19.46x | 2.21x | 8.39x | 3.58% | 74.79B | |
| 14.54x | 2.37x | 7.76x | 2.89% | 70.1B | |
| 13.23x | 1.42x | 4.81x | 3.43% | 36.57B | |
| Average | 100.68x | 7.53x | 17.65x | 3.21% | 336.54B | |
| Weighted average by Cap. | 550.16x | 32.76x | 65.59x | 2.92% |
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-R Stock
- Valuation True Corporation
Select your edition
All financial news and data tailored to specific country editions
