Valuation nForce Secure

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/07/2026			5-day change	1st Jan Change
13.10 ^THB	0.00%		+5.65%	+4.80%

05-14	NForce Secure Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-26	NForce Secure Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,159	1,479	1,346	1,274	1,284	1,346	-
Change	-	-53.17%	-9.03%	-5.34%	0.81%	4.8%	-
Enterprise Value (EV)	3,159	1,479	1,346	1,274	1,284	1,346	1,346
Change	-	-53.17%	-9.03%	-5.34%	0.81%	4.8%	0%
P/E	45.2x	27.2x	14.7x	11x	10.6x	9.63x	8.56x
PBR	5.68x	-	-	-	1.67x	-	-
PEG	-	-1.2x	0.2x	0.4x	2.4x	0.6x	0.7x
Capitalization / Revenue	3.84x	1.66x	1.26x	1.03x	0.99x	0.94x	0.86x
EV / Revenue	0x	0x	0x	0x	0x	0.94x	0.86x
EV / EBITDA	0x	0x	0x	-	0x	6.97x	6.23x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.18	0.3	0.3	0.9	1	1.09	1.22
Rate of return	0.59%	2.08%	2.29%	7.26%	8%	8.32%	9.31%
EPS ²	0.68	0.53	0.89	1.13	1.18	1.36	1.53
Distribution rate	26.5%	56.6%	33.7%	79.6%	84.7%	80.1%	79.7%
Net sales ¹	823.4	893.9	1,066	1,238	1,303	1,425	1,560
EBITDA ¹	86.04	82.66	133.3	-	162.7	193	216
EBIT	73.99	-	-	133.8	148.3	-	-
Net income ¹	61.11	55.06	91.77	115.6	121.5	140	157
Net Debt	-	-	-	-	-	-	-
Reference price ²	30.75	14.40	13.10	12.40	12.50	13.10	13.10
Nbr of stocks (in thousands)	102,741	102,741	102,741	102,741	102,741	102,741	-
Announcement Date	28/02/22	22/02/23	29/02/24	27/02/25	26/02/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NFORCE SECURE	9.63x	-	-	8.32%	40.4M
PALO ALTO NETWORKS, INC.	247.86x	23.72x	73.66x	-.--%	275B
CROWDSTRIKE HOLDINGS, INC.	1488.38x	32.48x	109.07x	-.--%	198B
FORTINET, INC.	57.15x	14.29x	39.31x	-.--%	116B
RUBRIK, INC.	-72.26x	10.43x	273.66x	-.--%	17.92B
GEN DIGITAL INC.	15.52x	4.24x	8.42x	1.87%	16.13B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.85x	4.04x	9.82x	-.--%	14.43B
SAILPOINT, INC.	-48.38x	6.79x	34.57x	-.--%	9.18B
BLACKBERRY LIMITED	96.39x	10.26x	46.33x	-	6.5B
SANGFOR TECHNOLOGIES INC.	59.88x	3.19x	50.05x	0.29%	5.59B
Average	187.20x	12.16x	71.65x	1.17%	65.89B
Weighted average by Cap.	560.65x	22.88x	79.68x	0.05%