Valuation KLA Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
5.500 ^THB	-.--%		+4.76%	-

10-29	UBS Adjusts KLA Price Target to $180 From $190, Maintains Neutral Rating	MT
10-29	Evercore ISI Adjusts Price Target on KLA to $185 From $210	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	47,618	66,544	111,012	118,454	394,116	205,751	-	-
Change	-	39.75%	66.82%	6.7%	232.72%	-47.79%	-	-
Enterprise Value (EV) ¹	51,571	69,192	112,388	119,844	395,101	209,532	206,729	202,299
Change	-	34.17%	62.43%	6.63%	229.68%	-46.97%	-1.34%	-2.14%
P/E	14.6x	20.1x	40.7x	29.5x	82.4x	27.9x	22.8x	19.3x
PBR	32.3x	22.7x	33.1x	25.5x	62.7x	24.4x	18x	13.2x
PEG	-	2x	-2.5x	0.6x	4x	0.5x	1x	1.1x
Capitalization / Revenue	5.17x	6.34x	11.3x	9.74x	29x	10.9x	9.2x	7.94x
EV / Revenue	5.6x	6.59x	11.5x	9.86x	29.1x	11.1x	9.24x	7.8x
EV / EBITDA	12.1x	14.7x	26.1x	21.3x	63.4x	22.7x	18.6x	15.6x
EV / EBIT	13.2x	16.1x	28.8x	22.9x	67.7x	23.6x	19.5x	16.3x
EV / FCF	17.2x	20.8x	37.1x	32x	105x	35.8x	28.9x	23.2x
FCF Yield	5.83%	4.81%	2.7%	3.13%	0.95%	2.8%	3.46%	4.32%
Dividend per Share ²	0.42	0.52	0.565	0.675	0.8	0.9657	1.105	1.287
Rate of return	1.32%	1.07%	0.69%	0.75%	0.27%	0.61%	0.7%	0.82%
EPS ²	2.192	2.415	2.028	3.037	3.66	5.669	6.938	8.162
Distribution rate	19.2%	21.5%	27.9%	22.2%	21.9%	17%	15.9%	15.8%
Net sales ¹	9,212	10,496	9,812	12,156	13,579	18,856	22,374	25,922
EBITDA ¹	4,262	4,717	4,298	5,635	6,233	9,222	11,137	12,960
EBIT ¹	3,899	4,302	3,897	5,241	5,839	8,876	10,590	12,445
Net income ¹	3,322	3,387	2,762	4,062	4,831	7,364	8,838	10,774
Net Debt ¹	3,953	2,648	1,376	1,390	985	3,781	977.7	-3,452
Reference price ²	31.91	48.50	82.45	89.57	301.71	157.91	157.91	157.91
Nbr of stocks (in thousands)	1,492,350	1,371,989	1,346,400	1,322,414	1,306,275	1,302,962	-	-
Announcement Date	28/07/22	27/07/23	24/07/24	31/07/25	28/07/26	-	-	-

¹USD in Million²USD

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.($)
ASML HOLDING N.V.	34.04x	11.83x	26.96x	0.66%	603B
APPLIED MATERIALS, INC.	29.57x	8.96x	25.95x	0.5%	310B
LAM RESEARCH CORPORATION	24.99x	8.26x	19.81x	0.53%	299B
KLA CORPORATION	27.98x	11.11x	22.72x	0.61%	206B
ADVANTEST CORPORATION	34.28x	13.16x	24.38x	0.29%	160B
TOKYO ELECTRON LIMITED	25.82x	6.07x	17.68x	1.88%	137B
ASE TECHNOLOGY HOLDING CO., LTD.	31.7x	3.72x	16.68x	1.78%	90.03B
NAURA TECHNOLOGY GROUP CO., LTD.	49.78x	7.18x	37.73x	0.19%	52.35B
TERADYNE, INC.	29.7x	8.07x	22.41x	0.19%	42.84B
Average	31.98x	8.71x	23.81x	0.74%	210.99B
Weighted average by Cap.	30.88x	9.82x	24.03x	0.69%