|
End-of-day quote
Thailand S.E.
13/08/2026
|
5-day change | 1st Jan Change | ||
| 16.70 THB | +2.45% |
|
-0.60% | +190.43% |
| 07-23 | Yuanta Securities Starts Forth Corporation at Buy with THB21.30 Price Target | MT |
| 05-18 | Forth Corporation posts total revenue for Q1 2,602 million baht | RE |
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 | 15,621 | - |
| Change | - | 52.12% | -28.68% | -53.91% | -45.75% | 190.43% | - |
| Enterprise Value (EV) 1 | 22,409 | 30,166 | 21,514 | 9,915 | 5,378 | 19,179 | 19,095 |
| Change | - | 34.61% | -28.68% | -53.91% | -45.75% | 256.59% | -0.44% |
| P/E | 27.5x | 38.9x | 37.7x | 44.2x | 6.53x | 16.5x | 14.2x |
| PBR | 12x | - | - | - | - | 4.39x | 3.63x |
| PEG | - | 4.99x | -1.4x | -0.7x | 0x | 1.1x | 0.8x |
| Capitalization / Revenue | 2.33x | 3.2x | 2.27x | 1.13x | 0.47x | 1.29x | 1.22x |
| EV / Revenue | 2.63x | 3.2x | 2.27x | 1.13x | 0.47x | 1.58x | 1.5x |
| EV / EBITDA | 16.8x | 19.4x | 14.4x | 8.54x | 2.63x | 7.46x | 6.77x |
| EV / EBIT | 27.2x | 29.6x | 25.6x | 23.5x | 3.97x | 10.7x | 9.51x |
| EV / FCF | - | -41.3x | 36.3x | -70.7x | 5.31x | 44.3x | 51.7x |
| FCF Yield | - | -2.42% | 2.75% | -1.42% | 18.8% | 2.26% | 1.93% |
| 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% | 1.8% | 2.1% |
| 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 | 16.70 | 16.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.53x | 1.58x | 7.46x | 1.8% | 471M | |
| 37.54x | 13.39x | 24.53x | 0.74% | 132B | |
| 55.7x | 8.31x | 38.9x | 1.52% | 51.05B | |
| 30.21x | 1.39x | 15.96x | -.--% | 45.92B | |
| 25.32x | 2.12x | 10.17x | 1.25% | 38.53B | |
| 33.55x | 2.34x | 16.21x | 1.43% | 31.81B | |
| 32.24x | 4.89x | 19.53x | -.--% | 31.23B | |
| 10.67x | 5.95x | 16.6x | 1.42% | 26.67B | |
| 32.72x | 5x | 20x | 0.7% | 19.09B | |
| 25.49x | 3.24x | 13.55x | -.--% | 17.96B | |
| Average | 30.00x | 4.82x | 18.29x | 0.88% | 39.46B | |
| Weighted average by Cap. | 34.48x | 7.29x | 21.65x | 0.81% |
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
