Valuation Amata Corporation

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/07/2026			5-day change	1st Jan Change
25.75 ^THB	-4.63%		-3.74%	+55.12%

07-03	Yuanta Securities Investment Consulting Upgrades Amata to Buy From Hold; Price Target is THB31.40	MT
07-03	Yuanta Securities Investment Consulting Upgrades Amata Corporation to Buy From Hold; Price Target is THB31.40	MT

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	29,612	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	55.12%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	46,951	45,817	48,431
Change	-	0.4%	21.58%	0.41%	-20.58%	32.43%	-2.42%	5.71%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.44x	8.53x	8.16x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.13x	1.05x	0.98x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.7x	-7.47x	1.78x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	1.86x	1.8x	1.77x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	2.95x	2.79x	2.9x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	8.79x	8.54x	8.96x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	9.94x	9.58x	9.78x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	12.7x	16.4x	24x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	7.9%	6.11%	4.18%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.168	1.12	1.167
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.54%	4.35%	4.53%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.052	3.018	3.156
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	38.3%	37.1%	37%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	15,939	16,435	16,718
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	5,340	5,364	5,406
EBIT ¹	1,496	2,123	2,452	3,522	4,608	4,721	4,782	4,952
Net income ¹	1,402	2,341	1,885	2,483	3,149	3,454	3,491	3,604
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	17,338	16,204	18,819
Reference price ²	21.00	21.30	26.75	28.75	16.60	25.75	25.75	25.75
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMATA CORPORATION	8.85x	3.04x	9.06x	4.33%	932M
CTP N.V.	6.22x	17.32x	21.74x	4.3%	9.44B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.81x	13.2x	16.43x	2.41%	3.23B
WHA CORPORATION	15.33x	7.68x	18.3x	3.92%	2.33B
SWEDISH LOGISTIC PROPERTY AB	15.73x	16.38x	18.94x	0.51%	1.13B
PROPERTY FOR INDUSTRY LIMITED	13.1x	16.53x	18.52x	3.94%	688M
MLP GROUP S.A.	10.82x	12.98x	9.95x	-.--%	674M
STENDÖRREN FASTIGHETER	11.53x	13.14x	17.89x	-.--%	604M
Average	12.05x	12.53x	16.35x	2.43%	2.38B
Weighted average by Cap.	10.07x	14.37x	18.97x	3.41%