Valuation Forth Smart Service

Stocks

End-of-day quote Thailand S.E. 24/08/2026			5-day change	1st Jan Change
7.350 ^THB	-1.34%		-0.68%	+13.08%

08-17	Forth Smart Service Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	Forth Smart Service Public Company Limited Announces Cash Dividend of Operating Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	9,716	6,063	4,895	5,536	-
Change	-	-	-19.25%	13.08%	-
Enterprise Value (EV)	9,716	6,063	5,335	5,536	5,536
Change	-	-	-12.01%	3.76%	0%
P/E	32.3x	14.1x	8.33x	8.35x	7.99x
PBR	-	-	2.81x	-	-
PEG	-	-	0.2x	0.7x	1.76x
Capitalization / Revenue	-	-	1.95x	2.13x	2.03x
EV / Revenue	-	-	0x	2.13x	2.03x
EV / EBITDA	-	-	0x	5.44x	5.14x
EV / EBIT	-	-	-	-	-
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	0.38	0.39	0.41
Rate of return	-	-	5.85%	5.31%	5.58%
EPS ²	0.4	0.57	0.78	0.88	0.92
Distribution rate	-	-	48.7%	44.3%	44.6%
Net sales ¹	-	-	2,507	2,595	2,721
EBITDA ¹	-	-	932.7	1,017	1,077
EBIT	-	-	566.3	-	-
Net income ¹	301.9	430.4	586.8	660	694
Net Debt	-	-	439.4	-	-
Reference price ²	12.900	8.050	6.500	7.350	7.350
Nbr of stocks (in thousands)	753,141	753,141	753,141	753,141	-
Announcement Date	24/02/23	28/02/25	26/02/26	-	-

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 SMART SERVICE	8.47x	-	-	5.23%	172M
VISA, INC.	29.62x	15.09x	21.44x	0.73%	681B
PAYPAL HOLDINGS, INC.	12.2x	1.6x	8.24x	0.91%	52.65B
BLOCK, INC.	47.63x	1.84x	10.3x	-.--%	49.36B
FISERV, INC.	11.07x	2.74x	6.59x	-.--%	27.96B
CORPAY, INC.	20.9x	6.34x	12.16x	-.--%	27.39B
GLOBAL PAYMENTS INC.	-24.97x	3.48x	7.43x	1.09%	24.74B
ONE97 COMMUNICATIONS LIMITED	87.09x	8.51x	78.47x	-.--%	10.92B
PAYPAY CORPORATION	19.94x	6.46x	19.94x	-.--%	10.44B
EDENRED SE	15.9x	2.7x	6.38x	4.83%	7.88B
Average	22.78x	5.42x	18.99x	1.28%	89.26B
Weighted average by Cap.	27.69x	12.29x	19.46x	0.68%