Valuation G-Able

Stocks

End-of-day quote Thailand S.E. 11/09/2026			5-day change	1st Jan Change
3.940 ^THB	-0.51%		+1.55%	+15.20%

08-14	G-Able Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	G-Able Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,066	2,114	2,394	2,758	-	-
Change	-	-31.05%	13.25%	15.2%	-	-
Enterprise Value (EV)	3,066	2,114	2,394	2,758	2,758	2,758
Change	-	-31.05%	13.25%	15.2%	0%	0%
P/E	11.2x	8.88x	7.77x	8.38x	8.04x	7.43x
PBR	1.29x	0.96x	1.05x	1.17x	1.13x	1.13x
PEG	-0.3x	-0.7x	0.3x	1.23x	1.89x	0.91x
Capitalization / Revenue	0.57x	0.34x	0.38x	0.43x	0.4x	0.38x
EV / Revenue	0x	0x	0x	0.43x	0.4x	0.38x
EV / EBITDA	0x	0x	0x	6.01x	5.69x	5.28x
EV / EBIT	0x	0x	0x	6.96x	6.58x	6.1x
EV / FCF	0x	0x	0x	-31x	27.2x	30x
FCF Yield	20.9%	17.1%	34.7%	-3.23%	3.68%	3.34%
Dividend per Share ²	0.289	0.2703	0.32	0.36	0.38	0.41
Rate of return	6.6%	8.95%	9.36%	9.14%	9.64%	10.4%
EPS ²	0.39	0.34	0.44	0.47	0.49	0.53
Distribution rate	74.1%	79.5%	72.7%	76.6%	77.6%	77.4%
Net sales ¹	5,338	6,173	6,237	6,416	6,858	7,299
EBITDA ¹	383.7	401.4	479.5	459	485	522
EBIT ¹	314.1	322.8	400.8	396	419	452
Net income ¹	251.8	236.5	307.5	328	345	370
Net Debt	-	-	-	-	-	-
Reference price ²	4.380	3.020	3.420	3.940	3.940	3.940
Nbr of stocks (in thousands)	700,021	700,021	700,021	700,021	-	-
Announcement Date	21/02/24	20/02/25	25/02/26	-	-	-

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.($)
G-ABLE	8.38x	-	-	9.14%	83.56M
IBM	23.89x	3.87x	13.52x	2.78%	229B
SNOWFLAKE INC.	-129x	17.99x	99.72x	-.--%	116B
ACCENTURE PLC	13.66x	1.51x	7.91x	3.51%	113B
TATA CONSULTANCY SERVICES LTD.	14.25x	2.6x	9.8x	5.77%	83.35B
RELX PLC	19.32x	5.13x	12.59x	2.94%	58.46B
INFOSYS LIMITED	13.6x	1.96x	8.33x	5.73%	43.99B
FUJITSU LIMITED	21.07x	1.72x	10.72x	1.39%	42.35B
NEC CORPORATION	19.99x	1.5x	9.62x	0.95%	39.17B
HCL TECHNOLOGIES LIMITED	16.65x	2.09x	9.91x	5.25%	34.16B
Average	2.18x	4.26x	20.24x	3.74%	75.93B
Weighted average by Cap.	-3.67x	5.20x	24.55x	2.91%