Valuation Samart Aviation Solutions

Stocks

End-of-day quote Thailand S.E. 28/09/2026			5-day change	1st Jan Change
10.90 ^THB	0.00%		+0.93%	-6.84%

08-07	Samart Aviation Solutions Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 4, 2026	CI
08-07	Samart Aviation Solutions Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,304	12,288	7,470	6,959	-	-
Change	-	19.25%	-39.21%	-6.84%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	6,959	6,959	6,959
Change	-	13.55%	-36.16%	-6.84%	0%	0%
P/E	35x	26.3x	13.8x	12.2x	11.1x	10.2x
PBR	8.08x	8.06x	5.43x	4.47x	4.2x	3.67x
PEG	1.1x	0.4x	0.8x	2.59x	1x	1.18x
Capitalization / Revenue	6.27x	7x	3.61x	3.52x	3.23x	2.98x
EV / Revenue	0x	0x	0x	3.52x	3.23x	2.98x
EV / EBITDA	0x	0x	0x	8.46x	7.63x	6.87x
EV / EBIT	0x	0x	0x	9.06x	8.21x	7.43x
EV / FCF	0x	0x	0x	12.7x	11.2x	9.43x
FCF Yield	2.94%	4.2%	8.79%	7.89%	8.95%	10.6%
Dividend per Share ²	0.75	1.1	0.9	0.81	0.855	0.885
Rate of return	4.66%	5.73%	7.69%	7.43%	7.84%	8.12%
EPS ²	0.46	0.73	0.85	0.89	0.985	1.07
Distribution rate	163%	151%	106%	91%	86.8%	82.7%
Net sales ¹	1,644	1,756	2,071	1,977	2,156	2,332
EBITDA ¹	579.1	710	826.2	822.5	912.5	1,013
EBIT ¹	514.8	642.5	753.3	768.3	847.7	936
Net income ¹	271.6	464.3	545.8	565.2	631.2	686
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	10.90	10.90	10.90
Nbr of stocks (in thousands)	640,000	640,000	638,425	638,425	-	-
Announcement Date	21/02/24	19/02/25	27/02/26	-	-	-

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.($)
SAMART AVIATION SOLUTIONS	12.25x	-	-	7.43%	208M
AIRPORTS OF THAILAND	45.45x	13.12x	23.19x	1.31%	26.62B
FRAPORT AG	19.71x	3.14x	9.81x	1.6%	6.59B
FLUGHAFEN WIEN AG	22.66x	4.4x	11.05x	3.11%	5.1B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	14.22x	5.75x	8.89x	5.5%	4.96B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	134.5x	-	-	0.37%	4.58B
ATHENS INTERNATIONAL AIRPORT AE	18.54x	6.73x	11.18x	5.4%	4.39B
ENAV S.P.A.	25.55x	2.48x	9.79x	6.08%	3.05B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	24.39x	1.48x	4.74x	1.99%	2.91B
Average	35.25x	5.30x	11.24x	3.64%	6.49B
Weighted average by Cap.	40.65x	8.62x	16.32x	2.39%