Valuation Interlink Telecom

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
1.700 ^THB	-1.73%		+6.25%	+23.19%

10-01	Interlink Telecom Public Company Limited Wins Selection For Two Projects Under The Provincial Electricity Authority's Project For The Organization Of Telecommunication Cables On Utility Poles Within Total Budget Of THB 266,605,291.95	CI
09-14	Krungsri Securities Upgrades Interlink Telecom to Buy from Neutral; Price Target is THB2	MT

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	3,545	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	27.36%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,545	3,545	3,545
Change	-	-30.91%	-58.19%	-8.8%	1.72%	27.36%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	34x	28.3x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.68x	0.68x	0.66x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.4x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.59x	1.35x	1.33x
EV / Revenue	0x	0x	0x	0x	0x	1.59x	1.35x	1.33x
EV / EBITDA	0x	0x	0x	0x	0x	5.5x	4.49x	4.35x
EV / EBIT	0x	0x	0x	0x	-0x	12.8x	10.8x	9.55x
EV / FCF	-	0x	-0x	0x	-0x	-65.4x	8.36x	8.81x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.53%	12%	11.4%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.18%	1.18%	1.18%
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	1.700	1.700	1.700
Nbr of stocks (in thousands)	1,247,165	1,314,728	1,388,930	1,388,930	2,016,930	2,085,149	-	-
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	-	-	-	1.18%	105M
VERIZON COMMUNICATIONS, INC.	10.03x	2.45x	6.44x	6.24%	188B
DEUTSCHE TELEKOM AG	12.52x	2.09x	5.39x	4.3%	141B
NTT, INC.	13.9x	1.89x	8.23x	3%	92.24B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.87x	2.07x	5.18x	2.38%	74.64B
SAUDI TELECOM COMPANY	14.17x	2.56x	7.98x	5.41%	54.3B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.38x	5.15x	18.81x	4.87%	52.98B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.09x	2.64x	5.83x	4.53%	49.48B
ORANGE	9.44x	1.73x	5.21x	5.48%	42.77B
SWISSCOM AG	25.65x	3.42x	7.51x	3.94%	43.03B
Average	15.12x	2.67x	7.84x	4.13%	73.81B
Weighted average by Cap.	13.72x	2.50x	7.29x	4.62%