Valuation AAPICO Hitech

Stocks

End-of-day quote Thailand S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
15.10 ^THB	0.00%		-1.31%	+19.84%

07-15	AAPICO Hitech Forms New Subsidiary for New Energy Business	MT
07-14	AAPICO Hitech Public Company Limited Establishes New Subsidiary Company	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,581	10,557	9,936	5,478	4,235	5,075	-	-
Change	-	10.19%	-5.88%	-44.86%	-22.7%	19.84%	-	-
Enterprise Value (EV) ¹	17,048	13,807	13,200	9,150	7,917	7,748	5,075	6,703
Change	-	-19.02%	-4.39%	-30.68%	-13.47%	-2.14%	-34.5%	32.09%
P/E	9.34x	5.79x	6.17x	7.58x	5.78x	6.64x	6.03x	5.14x
PBR	1.13x	1.1x	0.92x	0.55x	0.39x	-	-	-
PEG	-	0.1x	-0.5x	-0.1x	4.14x	1.52x	0.6x	0.3x
Capitalization / Revenue	0.47x	0.38x	0.33x	0.21x	0.16x	0.2x	0.19x	0.19x
EV / Revenue	0.83x	0.49x	0.44x	0.34x	0.31x	0.3x	0.19x	0.25x
EV / EBITDA	10x	5.16x	4.41x	4.97x	3.72x	3.85x	2.39x	2.75x
EV / EBIT	25.5x	9.06x	7.62x	16.9x	15.1x	12.9x	-	6.34x
EV / FCF	8.65x	12.7x	10.8x	22.3x	20.1x	10.4x	4.62x	6.04x
FCF Yield	11.6%	7.89%	9.27%	4.48%	4.98%	9.62%	21.7%	16.6%
Dividend per Share ²	0.94	1.54	1.65	0.78	0.79	0.83	0.98	1.18
Rate of return	3.48%	5.18%	5.89%	4.79%	6.27%	5.5%	6.49%	7.81%
EPS ²	2.89	5.14	4.54	2.15	2.18	2.275	2.505	2.94
Distribution rate	32.5%	30%	36.3%	36.3%	36.2%	36.5%	39.1%	40.1%
Net sales ¹	20,433	27,967	30,034	26,588	25,780	25,492	27,070	26,289
EBITDA ¹	1,699	2,678	2,994	1,840	2,126	2,012	2,119	2,434
EBIT ¹	668.5	1,524	1,731	541.3	524	599	-	1,057
Net income ¹	1,024	1,824	1,610	747	731.4	784.5	864.5	989
Net Debt ¹	7,468	3,250	3,264	3,672	3,683	2,673	-	1,628
Reference price ²	27.00	29.75	28.00	16.30	12.60	15.10	15.10	15.10
Nbr of stocks (in thousands)	354,842	354,842	354,842	336,087	336,087	336,087	-	-
Announcement Date	28/02/22	28/02/23	29/02/24	28/02/25	28/02/26	-	-	-

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.($)
AAPICO HITECH	6.64x	0.3x	3.85x	5.5%	150M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.18x	1.5x	11.57x	1.69%	46.88B
WEICHAI POWER CO., LTD.	17.01x	0.71x	5.21x	3.43%	34.68B
DENSO CORPORATION	12.37x	0.66x	5.52x	3.68%	32.83B
HYUNDAI MOBIS CO.,LTD	10.86x	0.67x	8.67x	1.35%	30.98B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.34x	2.58x	9.01x	4.17%	20.68B
MAGNA INTERNATIONAL INC.	11.15x	0.52x	5.08x	2.93%	18.38B
CONTINENTAL AG	11.89x	1.04x	5.94x	4.22%	16.23B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.52x	1.1x	11.44x	0.59%	15.67B
BORGWARNER INC.	12.82x	1.01x	6.7x	1.04%	13.18B
Average	14.68x	1.01x	7.30x	2.86%	22.97B
Weighted average by Cap.	15.97x	1.08x	7.91x	2.58%