|
End-of-day quote
Thailand S.E.
10/11/2026
|
5-day change | 1st Jan Change | ||
| 13.50 THB | +2.27% |
|
+4.65% | +134.78% |
| 09-20 | Forth Corporation Public Company Limited(SET:FORTH) added to S&P Global BMI Index | CI |
| 08-17 | Forth Corporation Public Company Limited Establishes New Subsidiary Gallant Fox Company Limited | CI |
Company Valuation: Forth Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,830 | 30,166 | 21,514 | 9,915 | 5,378 | 12,628 | - |
| Change | - | 52.12% | -28.68% | -53.91% | -45.75% | 134.78% | - |
| Enterprise Value (EV) 1 | 22,409 | 30,166 | 21,514 | 9,915 | 5,378 | 16,186 | 16,102 |
| Change | - | 34.61% | -28.68% | -53.91% | -45.75% | 200.94% | -0.52% |
| P/E | 27.5x | 38.9x | 37.7x | 44.2x | 6.53x | 13.4x | 11.4x |
| PBR | 12x | - | - | - | - | 3.55x | 2.93x |
| PEG | - | 4.99x | -1.4x | -0.7x | 0x | 0.9x | 0.7x |
| Capitalization / Revenue | 2.33x | 3.2x | 2.27x | 1.13x | 0.47x | 1.04x | 0.99x |
| EV / Revenue | 2.63x | 3.2x | 2.27x | 1.13x | 0.47x | 1.33x | 1.26x |
| EV / EBITDA | 16.8x | 19.4x | 14.4x | 8.54x | 2.63x | 6.29x | 5.71x |
| EV / EBIT | 27.2x | 29.6x | 25.6x | 23.5x | 3.97x | 9.03x | 8.02x |
| EV / FCF | - | -41.3x | 36.3x | -70.7x | 5.31x | 37.4x | 43.6x |
| FCF Yield | - | -2.42% | 2.75% | -1.42% | 18.8% | 2.68% | 2.29% |
| Dividend per Share 2 | 0.45 | 0.52 | 0.47 | - | 0.21 | 0.3 | 0.35 |
| Rate of return | 2.12% | 1.61% | 2.04% | - | 3.65% | 2.22% | 2.59% |
| EPS 2 | 0.77 | 0.83 | 0.61 | 0.24 | 0.88 | 1.01 | 1.18 |
| Distribution rate | 58.4% | 62.7% | 77% | - | 23.9% | 29.7% | 29.7% |
| Net sales 1 | 8,513 | 9,431 | 9,492 | 8,767 | 11,350 | 12,134 | 12,761 |
| EBITDA 1 | 1,337 | 1,553 | 1,493 | 1,162 | 2,044 | 2,572 | 2,822 |
| EBIT 1 | 825.1 | 1,019 | 840.8 | 422.6 | 1,354 | 1,792 | 2,007 |
| Net income 1 | 722.8 | 774.9 | 572.6 | 221.3 | 823.7 | 949 | 1,107 |
| Net Debt 1 | 2,579 | - | - | - | - | 3,558 | 3,474 |
| Reference price 2 | 21.20 | 32.25 | 23.00 | 10.60 | 5.75 | 13.50 | 13.50 |
| Nbr of stocks (in thousands) | 935,375 | 935,375 | 935,375 | 935,375 | 935,375 | 935,375 | - |
| Announcement Date | 28/02/22 | 27/02/23 | 28/02/24 | 02/03/25 | 02/03/26 | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.37x | 1.33x | 6.29x | 2.22% | 375M | |
| 29.78x | 5.64x | 16.82x | 0.65% | 197B | |
| 30.57x | 11.06x | 19.87x | 0.89% | 115B | |
| 13.09x | 0.29x | 6.41x | 3.87% | 102B | |
| 39.88x | 5.25x | 17.8x | 1.01% | 96.59B | |
| 16.74x | 2.95x | 10.96x | 1.42% | 62.43B | |
| 19.89x | 1.07x | 12.26x | 0.68% | 62.26B | |
| 24.03x | 4.02x | 12.86x | 1.34% | 60.11B | |
| 38.95x | 4.58x | 19.44x | 0.32% | 48.38B | |
| 24.52x | 3.96x | 14.42x | 0.02% | 42.28B | |
| Average | 25.08x | 4.02x | 13.71x | 1.24% | 79B | |
| Weighted average by Cap. | 26.98x | 4.83x | 14.93x | 1.21% |
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
- FORTH Stock
- Valuation Forth Corporation
Select your edition
All financial news and data tailored to specific country editions
