Valuation KCE Electronics

Stocks

End-of-day quote Thailand S.E. Other stock markets 02/07/2026			5-day change	1st Jan Change
39.50 ^THB	-3.07%		-0.63%	+117.03%

05-14	DBS Bank Upgrades KCE Electronics to Buy from Hold; Price Target is THB36.50buy bu	MT
05-13	Phillip Securities Upgrades KCE Electronics to Accumulate from Sell; Price Target is THB33.50	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	103,980	54,961	65,015	28,961	21,514	46,101	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	114.29%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	45,694	45,591	46,101
Change	-	-45.46%	13.59%	-56.45%	-26.41%	117.79%	-0.22%	1.12%
P/E	42.9x	23.7x	37.9x	17.6x	26x	43.1x	33.4x	29.2x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	3.57x	3.54x	3.38x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	1.4x	1.2x	2x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	3.34x	3.11x	2.96x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	3.31x	3.08x	2.96x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	19.4x	16.4x	16.7x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	40.6x	29.2x	25.9x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	23.9x	36.6x	19.8x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	4.18%	2.73%	5.05%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.125	1.234	1.294
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	2.85%	3.12%	3.28%
EPS ²	2.05	1.96	1.45	1.39	0.7	0.9162	1.181	1.353
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	123%	104%	95.6%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	13,820	14,816	15,585
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,359	2,772	2,757
EBIT ¹	2,709	2,214	1,629	1,455	725	1,125	1,564	1,777
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,085	1,400	1,602
Net Debt ¹	1,703	2,680	460.4	-449.9	-533	-407.5	-510	-
Reference price ²	88.00	46.50	55.00	24.50	18.20	39.50	39.50	39.50
Nbr of stocks (in thousands)	1,181,590	1,181,966	1,182,089	1,182,089	1,182,089	1,182,089	-	-
Announcement Date	08/02/22	07/02/23	13/02/24	24/02/25	10/02/26	-	-	-

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.($)
KCE ELECTRONICS	43.32x	3.37x	19.62x	2.85%	1.41B
NVIDIA CORPORATION	20.68x	11.61x	17.22x	0.39%	4,719B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.83x	11.78x	16x	1.02%	2,004B
BROADCOM INC.	39.73x	16.4x	24.15x	0.73%	1,715B
SK HYNIX INC.	6.84x	3.92x	4.72x	0.26%	1,005B
MICRON TECHNOLOGY, INC.	13.41x	8.17x	9.89x	0.05%	1,102B
AMD (ADVANCED MICRO DEVICES)	96.39x	16.81x	62.99x	-.--%	844B
INTEL CORPORATION	-335.86x	10.51x	31.3x	-.--%	605B
ARM HOLDINGS PLC	260.28x	55.69x	117.9x	-.--%	337B
KIOXIA HOLDINGS CORPORATION	7.9x	4.08x	4.99x	1.25%	259B
Average	17.75x	14.23x	30.88x	0.65%	1,259B
Weighted average by Cap.	16.29x	12.69x	22.52x	0.46%