|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.20 THB | 0.00% |
|
-3.45% | -4.27% |
Company Valuation: Samart Aviation Solutions
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 10,304 | 12,288 | 7,470 | 7,150 | - | - |
| Change | - | 19.25% | -39.21% | -4.27% | - | - |
| Enterprise Value (EV) | 10,304 | 11,700 | 7,470 | 7,150 | 7,150 | 7,150 |
| Change | - | 13.55% | -36.16% | -4.27% | 0% | 0% |
| P/E | 35x | 26.3x | 13.8x | 13.4x | 11.4x | 10.7x |
| PBR | 8.08x | 8.06x | 5.43x | 4.43x | 4.58x | - |
| PEG | 1.1x | 0.4x | 0.8x | -6.83x | 0.6x | 1.5x |
| Capitalization / Revenue | 6.27x | 7x | 3.61x | 3.73x | 3.31x | 3.03x |
| EV / Revenue | 0x | 0x | 0x | 3.73x | 3.31x | 3.03x |
| EV / EBITDA | 0x | 0x | 0x | 9.16x | 7.86x | 6.94x |
| EV / EBIT | 0x | 0x | 0x | 9.35x | 8.51x | - |
| EV / FCF | 0x | 0x | 0x | 13.3x | 12.1x | - |
| FCF Yield | 2.94% | 4.2% | 8.79% | 7.52% | 8.29% | - |
| Dividend per Share 2 | 0.75 | 1.1 | 0.9 | 0.74 | 0.84 | 0.84 |
| Rate of return | 4.66% | 5.73% | 7.69% | 6.61% | 7.5% | 7.5% |
| EPS 2 | 0.46 | 0.73 | 0.85 | 0.8333 | 0.98 | 1.05 |
| Distribution rate | 163% | 151% | 106% | 88.8% | 85.7% | 80% |
| Net sales 1 | 1,644 | 1,756 | 2,071 | 1,918 | 2,157 | 2,360 |
| EBITDA 1 | 579.1 | 710 | 826.2 | 781 | 909.7 | 1,031 |
| EBIT 1 | 514.8 | 642.5 | 753.3 | 765 | 840 | - |
| Net income 1 | 271.6 | 464.3 | 545.8 | 533.7 | 628.3 | 675 |
| Net Debt | - | -588 | - | - | - | - |
| Reference price 2 | 16.10 | 19.20 | 11.70 | 11.20 | 11.20 | 11.20 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.44x | - | - | 6.61% | 211M | |
| 44.58x | 12.99x | 22.95x | 1.33% | 25.87B | |
| 18.98x | 3.19x | 9.86x | 1.53% | 6.88B | |
| 13.79x | 5.79x | 8.62x | 5.98% | 5.01B | |
| 22.45x | 4.27x | 10.91x | 3.27% | 4.84B | |
| 141.5x | - | - | 0.35% | 4.77B | |
| 15.79x | 5.87x | 9.71x | 6.35% | 3.69B | |
| 25.52x | 2.52x | 10.01x | 6.16% | 3.01B | |
| 26.57x | 1.58x | 5.42x | 1.91% | 3.03B | |
| Average | 35.85x | 5.17x | 11.07x | 3.72% | 6.37B | |
| Weighted average by Cap. | 41.09x | 8.44x | 16.05x | 2.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAV Stock
- Valuation Samart Aviation Solutions
Select your edition
All financial news and data tailored to specific country editions
