Valuation Interlink Telecom

Stocks

End-of-day quote Thailand S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
1.540 ^THB	+2.67%		+10.00%	+11.59%

05-28	Krungsri Securities Downgrades Interlink Telecom to Neutral from Buy, Price Target is THB1.48	MT
05-12	Interlink Telecom Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,361	4,707	3,000	2,736	2,783	3,106	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	11.59%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,106	3,106	3,106
Change	-	-30.91%	-58.19%	-8.8%	1.72%	11.59%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	30.8x	25.7x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.63x	0.62x	0.6x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.3x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.4x	1.19x	1.16x
EV / Revenue	0x	0x	0x	0x	0x	1.4x	1.19x	1.16x
EV / EBITDA	0x	0x	0x	0x	0x	4.82x	3.93x	3.81x
EV / EBIT	0x	0x	0x	0x	-0x	11.3x	9.5x	8.37x
EV / FCF	-	0x	-0x	0x	-0x	-57.3x	7.32x	7.72x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.74%	13.7%	13%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.3%	1.3%	1.3%
EPS ²	0.22	0.18	0.19	0.22	-0.13	-	0.05	0.06
Distribution rate	-	35.3%	36.6%	-	-	-	40%	33.3%
Net sales ¹	2,466	3,393	2,714	2,672	2,824	2,225	2,618	2,674
EBITDA ¹	790.2	858.5	889.4	778.3	463.5	644	790	815
EBIT ¹	469.4	517.1	511.9	550.7	-101.1	276	327	371
Net income ¹	250.8	251.7	272.1	304	-176.2	112	97	118.5
Net Debt	4,025	2,469	-	-	-	-	-	-
Reference price ²	5.100	3.580	2.160	1.970	1.380	1.540	1.540	1.540
Nbr of stocks (in thousands)	1,247,165	1,314,728	1,388,930	1,388,930	2,016,930	2,016,930	-	-
Announcement Date	22/02/22	24/02/23	27/02/24	26/02/25	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.($)
INTERLINK TELECOM	-	-	-	-	91.17M
CHINA MOBILE LIMITED	10.92x	1.26x	3.9x	7.34%	214B
VERIZON COMMUNICATIONS, INC.	8.82x	2.34x	6.26x	6.64%	178B
DEUTSCHE TELEKOM AG	12.51x	2.06x	5.41x	4.5%	138B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.66x	2x	5.04x	2.46%	77.14B
NTT, INC.	11.61x	1.73x	7.38x	3.7%	73.96B
CHINA TELECOM CORPORATION LIMITED	11.45x	0.73x	2.73x	7.04%	69.64B
SAUDI TELECOM COMPANY	15.44x	2.69x	8.43x	5.1%	57.52B
SINGAPORE TELECOMMUNICATIONS LIMITED	24x	5.41x	19.75x	4.46%	56.45B
ORANGE	16.16x	1.8x	5.63x	4.96%	48.3B
Average	13.73x	2.22x	7.17x	5.13%	91.35B
Weighted average by Cap.	12.37x	2.03x	6.23x	5.6%