Valuation KCE Electronics

Stocks

End-of-day quote Thailand S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
41.75 ^THB	0.00%		-5.65%	+129.40%

07-10	Tisco Securities Upgrades KCE Electronics to Hold from Sell; Price Target is THB33.50	MT
07-10	Krungsri Securities Starts KCE Electronics at Buy With THB50.50 Price Target	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	49,352	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	129.4%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	48,945	48,842	49,352
Change	-	-45.46%	13.59%	-56.45%	-26.41%	133.28%	-0.21%	1.04%
P/E	42.9x	23.7x	37.9x	17.6x	26x	44.2x	34.3x	29.2x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	3.77x	3.73x	3.56x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	1.3x	1.2x	1.7x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	3.55x	3.32x	3.14x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	3.52x	3.28x	3.14x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	20.7x	17.4x	16.3x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	44x	30.9x	27.2x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	25.6x	36.9x	22.4x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	3.9%	2.71%	4.47%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.109	1.228	1.33
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	2.66%	2.94%	3.19%
EPS ²	2.05	1.96	1.45	1.39	0.7	0.9436	1.216	1.429
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	118%	101%	93.1%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	13,901	14,884	15,726
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,362	2,813	3,025
EBIT ¹	2,709	2,214	1,629	1,455	725	1,111	1,581	1,815
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,111	1,440	1,683
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	41.75	41.75	41.75
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	44.25x	3.52x	20.72x	2.66%	1.46B
NVIDIA CORPORATION	22.08x	12.44x	18.46x	0.36%	5,056B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.63x	11.05x	15.01x	1.13%	1,926B
BROADCOM INC.	43.33x	17.84x	26.26x	0.67%	1,867B
MICRON TECHNOLOGY, INC.	13.62x	8.29x	10.02x	0.05%	1,118B
SK HYNIX INC.	5.93x	3.44x	4.13x	0.3%	948B
AMD (ADVANCED MICRO DEVICES)	100.59x	17.45x	64.58x	-.--%	880B
INTEL CORPORATION	-262.69x	8.85x	26.21x	-.--%	504B
ARM HOLDINGS PLC	234.34x	49.91x	105.85x	-.--%	302B
TEXAS INSTRUMENTS INCORPORATED	33.51x	12.17x	22.5x	2.02%	260B
Average	25.76x	14.49x	31.38x	0.72%	1,286B
Weighted average by Cap.	22.76x	13.07x	22.88x	0.48%