Company Valuation: ALT Telecom

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,668 2,717 2,627 1,789 1,189 1,197
Change - -25.93% -3.33% -31.9% -33.54% 0.67%
Enterprise Value (EV) 1 3,811 2,745 2,776 2,435 1,862 1,871
Change - -27.97% 1.14% -12.28% -23.54% 0.47%
P/E 12.4x -20.4x -24.4x 81.3x 146x 14.8x
PBR 2x 1.6x 1.65x 1.11x 0.73x 0.71x
PEG - 0x 1.3x -1x -2.3x 0x
Capitalization / Revenue 2.36x 2.53x 2.29x 1.22x 0.93x 0.8x
EV / Revenue 2.45x 2.56x 2.42x 1.66x 1.46x 1.25x
EV / EBITDA -54.5x -44.4x 32x 20.9x 12.4x 10.9x
EV / EBIT -26.4x -19.8x -4,508x 109x 41.1x 34.4x
EV / FCF -60.2x 13.7x -6.51x -6.32x -21.2x 6.8x
FCF Yield -1.66% 7.28% -15.4% -15.8% -4.72% 14.7%
Dividend per Share 2 0.1 - - - - -
Rate of return 3.09% - - - - -
EPS 2 0.2607 -0.1177 -0.0953 0.0194 0.007191 0.0721
Distribution rate 38.4% - - - - -
Net sales 1 1,558 1,073 1,148 1,467 1,273 1,495
EBITDA 1 -69.88 -61.84 86.9 116.7 149.8 171.5
EBIT 1 -144.2 -138.3 -0.616 22.31 45.35 54.35
Net income 1 267.4 -133.3 -107.9 21.99 8.143 81.58
Net Debt 1 142.6 27.79 149.7 646.5 673.2 674
Reference price 2 3.240 2.400 2.320 1.580 1.050 1.070
Nbr of stocks (in thousands) 1,132,227 1,132,227 1,132,227 1,132,227 1,132,227 1,118,547
Announcement Date 23/02/21 23/02/22 21/02/23 22/02/24 25/02/25 23/02/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.03x2.45x6.44x6.24% 188B
12.52x2.09x5.39x4.3% 141B
13.9x1.89x8.23x3% 92.24B
13.87x2.07x5.18x2.38% 74.64B
14.17x2.56x7.98x5.41% 54.3B
22.38x5.15x18.81x4.87% 52.98B
14.09x2.64x5.83x4.53% 49.48B
9.44x1.73x5.21x5.48% 42.77B
25.65x3.42x7.51x3.94% 43.03B
Average 15.12x 2.67x 7.84x 4.46% 82B
Weighted average by Cap. 13.72x 2.50x 7.29x 4.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ALT Telecom

Historical PBR trend

Valuation ratios - PBR - ALT Telecom

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ALT Telecom

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ALT Telecom