|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.050 THB | -1.40% |
|
+0.71% | +8.46% |
Company Valuation: Forth Smart Service
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Market Cap 1 | 9,716 | 6,063 | 4,895 | 5,347 | - |
| Change | - | - | -19.25% | 9.23% | - |
| Enterprise Value (EV) | 9,716 | 6,063 | 5,335 | 5,347 | 5,347 |
| Change | - | - | -12.01% | 0.23% | 0% |
| P/E | 32.3x | 14.1x | 8.33x | 8.07x | 7.72x |
| PBR | - | - | 2.81x | - | - |
| PEG | - | - | 0.2x | 0.6x | 1.7x |
| Capitalization / Revenue | - | - | 1.95x | 2.06x | 1.97x |
| EV / Revenue | - | - | 0x | 2.06x | 1.97x |
| EV / EBITDA | - | - | 0x | 5.26x | 4.96x |
| EV / EBIT | - | - | - | - | - |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.38 | 0.39 | 0.41 |
| Rate of return | - | - | 5.85% | 5.49% | 5.77% |
| 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 | 7.100 | 7.100 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.01x | - | - | 5.53% | 159M | |
| 27.53x | 14.71x | 20.89x | 0.77% | 661B | |
| 32.92x | 1.67x | 9.68x | -.--% | 46.33B | |
| 8.69x | 1.2x | 6.11x | 1.22% | 38.87B | |
| 8.87x | 2.59x | 6x | -.--% | 27.05B | |
| 15.97x | 5.36x | 10.12x | -.--% | 22.28B | |
| -50.39x | 3.06x | 6.51x | 1.37% | 20.53B | |
| 13.05x | 4.19x | 15.14x | - | 9.89B | |
| 128.96x | 7.61x | 116.77x | -.--% | 8.11B | |
| 12.18x | 2.23x | 5.3x | 6.07% | 6.03B | |
| Average | 20.58x | 4.74x | 21.84x | 1.66% | 84.07B | |
| Weighted average by Cap. | 24.84x | 12.16x | 19.22x | 0.75% |
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
- FSMART Stock
- Valuation Forth Smart Service
Select your edition
All financial news and data tailored to specific country editions
