Valuation Forth Corporation

Stocks

End-of-day quote Thailand S.E. 03/09/2026			5-day change	1st Jan Change
14.50 ^THB	-5.23%		-11.04%	+152.17%

08-17	Forth Corporation Public Company Limited Establishes New Subsidiary Gallant Fox Company Limited	CI
08-17	Forth Corporation Public Company Limited Announces Interim Dividend Payment for Period of 01 January 2026 to 30 June 2026, Payable on 11 September 2026	CI

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	13,563	-
Change	-	52.12%	-28.68%	-53.91%	-45.75%	152.17%	-
Enterprise Value (EV) ¹	22,409	30,166	21,514	9,915	5,378	17,121	17,037
Change	-	34.61%	-28.68%	-53.91%	-45.75%	218.33%	-0.49%
P/E	27.5x	38.9x	37.7x	44.2x	6.53x	14.4x	12.3x
PBR	12x	-	-	-	-	3.82x	3.15x
PEG	-	4.99x	-1.4x	-0.7x	0x	1x	0.7x
Capitalization / Revenue	2.33x	3.2x	2.27x	1.13x	0.47x	1.12x	1.06x
EV / Revenue	2.63x	3.2x	2.27x	1.13x	0.47x	1.41x	1.34x
EV / EBITDA	16.8x	19.4x	14.4x	8.54x	2.63x	6.66x	6.04x
EV / EBIT	27.2x	29.6x	25.6x	23.5x	3.97x	9.55x	8.49x
EV / FCF	-	-41.3x	36.3x	-70.7x	5.31x	39.5x	46.2x
FCF Yield	-	-2.42%	2.75%	-1.42%	18.8%	2.53%	2.17%
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%	2.07%	2.41%
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	14.50	14.50
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

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.($)
FORTH CORPORATION	14.36x	1.41x	6.66x	2.07%	412M
KEYENCE CORPORATION	33.48x	11.87x	21.67x	0.82%	122B
SHENGYI TECHNOLOGY CO.,LTD.	46.26x	7.69x	33.54x	1.73%	51.76B
FLEX LTD.	25.67x	1.22x	13.95x	-.--%	39.85B
TDK CORPORATION	21.5x	1.81x	8.78x	1.42%	34.56B
KYOCERA CORPORATION	29.33x	2.07x	14.39x	1.6%	29.26B
TELEDYNE TECHNOLOGIES INCORPORATED	29.09x	4.43x	17.67x	-.--%	28.18B
HEXAGON AB	10.89x	6.09x	16.88x	1.37%	27.46B
HALMA PLC	31.29x	4.8x	19.17x	0.73%	18.36B
ZEBRA TECHNOLOGIES CORPORATION	24.01x	3.07x	12.85x	-.--%	16.91B
Average	26.59x	4.44x	16.56x	0.97%	36.83B
Weighted average by Cap.	30.39x	6.64x	19.51x	0.92%