Valuation Amata Corporation

Stocks

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
32.50 ^THB	-2.26%		-2.99%	+95.78%

08-21	Amata to Exit Entire 51% Stake in AMATA KWEG Education	MT
08-13	Amata Corporation Public Company Limited Announces Cash Dividend for the Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,150	24,495	30,762	33,062	19,090	37,375	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	95.78%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	53,033	52,862	53,939
Change	-	0.4%	21.58%	0.41%	-20.58%	49.59%	-0.32%	2.04%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.65x	9.37x	8.95x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.41x	1.28x	1.2x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.2x	-1.23x	1.94x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	2.33x	2.26x	2.15x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.31x	3.2x	3.11x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	8.6x	8.78x	8.63x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	9.8x	9.59x	9.2x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	25.1x	18.7x	18.6x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	3.99%	5.35%	5.39%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.41	1.349	1.383
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.34%	4.15%	4.26%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.756	3.47	3.629
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	37.5%	38.9%	38.1%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	16,017	16,544	17,368
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	6,170	6,019	6,252
EBIT ¹	1,496	2,123	2,452	3,522	4,608	5,410	5,510	5,865
Net income ¹	1,402	2,341	1,885	2,483	3,149	4,223	3,972	4,146
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	15,658	15,487	16,564
Reference price ²	21.00	21.30	26.75	28.75	16.60	32.50	32.50	32.50
Nbr of stocks (in thousands)	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	-	-
Announcement Date	28/02/22	28/02/23	28/02/24	27/02/25	02/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMATA CORPORATION	8.85x	3.36x	8.74x	4.24%	1.14B
VINGROUP	62.18x	-	-	-	66.41B
SUN HUNG KAI PROPERTIES LIMITED	14x	4.54x	12.22x	3.62%	39.85B
EMAAR PROPERTIES	5.74x	0.78x	1.6x	8.58%	28.06B
CHINA RESOURCES LAND LIMITED	8.28x	1.46x	8.04x	4.27%	27.68B
MITSUBISHI ESTATE CO., LTD.	17.51x	3.91x	15.72x	1.4%	27.05B
MITSUI FUDOSAN CO., LTD.	13.43x	3.04x	14.56x	2.6%	24.8B
VINHOMES	9.36x	3.54x	7.84x	-.--%	22.08B
ALPHA DHABI HOLDING	8.3x	0.92x	3.35x	2.69%	21.22B
CK ASSET HOLDINGS LIMITED	10.35x	2.03x	8.38x	4.06%	20.81B
Average	15.80x	2.62x	8.94x	3.49%	27.91B
Weighted average by Cap.	23.26x	2.67x	9.26x	3.53%