Valuation Oracle Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 24/09/2026			5-day change	1st Jan Change
3.000 ^THB	-3.23%		-1.96%	-

09:26am	Oracle Rekindles Doubts About Funding for AI Infrastructure
08:03am	Japan's Nikkei rises for fifth session on AI rally, dividend hunt	RE

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	191,894	286,017	322,098	464,185	649,354	421,932	-	-
Change	-	49.05%	12.62%	44.11%	39.89%	-35.02%	-	-
Enterprise Value (EV) ¹	245,851	366,311	398,306	545,550	747,001	538,979	569,283	568,744
Change	-	49%	8.73%	36.97%	36.93%	-27.85%	5.62%	-0.09%
P/E	29.8x	34.5x	31.6x	38.1x	38.7x	21x	15.3x	10.4x
PBR	-34.7x	268x	34.9x	22x	15.3x	4.78x	3.34x	2.63x
PEG	-	1.3x	1.5x	2.2x	1.1x	1.5x	0.4x	0.2x
Capitalization / Revenue	4.52x	5.73x	6.08x	8.09x	9.64x	4.66x	3.21x	2.31x
EV / Revenue	5.79x	7.33x	7.52x	9.5x	11.1x	5.96x	4.33x	3.11x
EV / EBITDA	11.4x	15.6x	15.2x	18.9x	20.4x	10.4x	7.63x	5.29x
EV / EBIT	12.5x	17.5x	17.3x	21.8x	25.8x	14.8x	11.5x	8.18x
EV / FCF	48.9x	43.2x	33.7x	-1,385x	-31.5x	-14.3x	-17.5x	78x
FCF Yield	2.05%	2.31%	2.96%	-0.07%	-3.17%	-6.98%	-5.73%	1.28%
Dividend per Share ²	1.28	1.36	1.6	2	2	1.995	2.074	2.179
Rate of return	1.78%	1.28%	1.37%	1.21%	0.89%	1.43%	1.49%	1.56%
EPS ²	2.41	3.07	3.71	4.34	5.83	6.643	9.144	13.43
Distribution rate	53.1%	44.3%	43.1%	46.1%	34.3%	30%	22.7%	16.2%
Net sales ¹	42,440	49,954	52,961	57,399	67,357	90,475	131,448	182,935
EBITDA ¹	21,565	23,428	26,184	28,900	36,549	51,664	74,642	107,543
EBIT ¹	19,593	20,902	23,055	25,033	28,926	36,318	49,560	69,553
Net income ¹	6,717	8,503	10,467	12,443	16,984	20,403	28,821	43,691
Net Debt ¹	53,957	80,294	76,208	81,365	97,647	117,047	147,351	146,812
Reference price ²	71.92	105.94	117.19	165.53	225.78	139.54	139.54	139.54
Nbr of stocks (in thousands)	2,668,157	2,699,802	2,748,514	2,804,234	2,876,046	3,023,736	-	-
Announcement Date	13/06/22	12/06/23	11/06/24	11/06/25	10/06/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORACLE CORPORATION	21.01x	5.96x	10.43x	1.43%	422B
SAP SE	26.07x	5.23x	16.49x	1.45%	242B
SERVICENOW, INC.	89.19x	8.66x	23.19x	-.--%	142B
STRATEGY INC	-7.37x	127.12x	1693.48x	-.--%	62.09B
CONSTELLATION SOFTWARE INC.	34.47x	3.25x	11.95x	0.2%	42.63B
FAIR ISAAC CORPORATION	22.79x	9.37x	15.29x	-.--%	18.5B
TOAST, INC.	31.43x	2.06x	18.71x	-.--%	17.4B
TRIMBLE, INC.	-207.89x	3.69x	12.34x	-	13.45B
DOCUSIGN, INC.	37.95x	3.36x	9.47x	-.--%	12.89B
Average	5.30x	18.74x	201.26x	0.39%	108.11B
Weighted average by Cap.	28.31x	13.72x	121.53x	1%