|
End-of-day quote
Thailand S.E.
15/10/2026
|
5-day change | 1st Jan Change | ||
| 5.600 THB | 0.00% |
|
0.00% | +1.82% |
Projected Income Statement: Samart Corporation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net sales 1 | - | 10,157 | 10,957 | 11,349 | 11,909 |
| Change | - | - | 7.87% | 3.58% | 4.93% |
| EBITDA 1 | - | - | - | 2,428 | 2,611 |
| Change | - | - | - | - | 7.54% |
| EBIT 1 | - | 804.7 | 1,234 | 1,141 | 1,274 |
| Change | - | - | 53.38% | -7.55% | 11.66% |
| Interest Paid 1 | - | -335.5 | -275.6 | -257 | -243 |
| Earnings before Tax (EBT) 1 | - | 485.2 | 901.7 | 1,014 | 1,160 |
| Change | - | - | 85.85% | 12.45% | 14.4% |
| Net income 1 | -389.9 | 132.9 | 479.3 | 631 | 728 |
| Change | - | 134.09% | 260.59% | 31.65% | 15.37% |
| Announcement Date | 22/02/24 | 20/02/25 | 26/02/26 | - | - |
1THB in Million
Estimates
Forecast Balance Sheet: Samart Corporation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 1,578 | 742 |
| Change | - | - | - | - | -52.98% |
| Announcement Date | 22/02/24 | 20/02/25 | 26/02/26 | - | - |
1THB in Million
Estimates
Cash Flow Forecast: Samart Corporation
| Fiscal Period: December | 2026 | 2027 |
|---|---|---|
| CAPEX 1 | 846 | 800 |
| Change | - | -5.44% |
| Free Cash Flow (FCF) 1 | 346 | 1,064 |
| Change | - | 207.51% |
| Announcement Date | - | - |
1THB in Million
Estimates
Forecast Financial Ratios: Samart Corporation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
Profitability | |||||
| EBITDA Margin (%) | - | - | - | 21.39% | 21.92% |
| EBIT Margin (%) | - | 7.92% | 11.26% | 10.05% | 10.7% |
| EBT Margin (%) | - | 4.78% | 8.23% | 8.93% | 9.74% |
| Net margin (%) | - | 1.31% | 4.37% | 5.56% | 6.11% |
| FCF margin (%) | - | - | - | 3.05% | 8.93% |
| FCF / Net Income (%) | - | - | - | 54.83% | 146.15% |
Profitability | |||||
| ROA | - | - | - | 3.6% | 4.1% |
| ROE | - | - | - | 11.5% | 12.3% |
Financial Health | |||||
| Leverage (Debt/EBITDA) | - | - | - | 0.65x | 0.28x |
| Debt / Free cash flow | - | - | - | 4.56x | 0.7x |
Capital Intensity | |||||
| CAPEX / Current Assets (%) | - | - | - | 7.45% | 6.72% |
| CAPEX / EBITDA (%) | - | - | - | 34.84% | 30.64% |
| CAPEX / FCF (%) | - | - | - | 244.51% | 75.19% |
Items per share | |||||
| Cash flow per share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | 0.25 | 0.29 |
| Change | - | - | - | - | 16% |
| Book Value Per Share 1 | - | - | - | 5.6 | 6.1 |
| Change | - | - | - | - | 8.93% |
| EPS 1 | -0.39 | 0.13 | - | 0.63 | 0.72 |
| Change | - | 133.33% | - | - | 14.29% |
| Nbr of stocks (in thousands) | 1,006,504 | 1,006,504 | - | 997,204 | 997,204 |
| Announcement Date | 22/02/24 | 20/02/25 | - | - | - |
1THB
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 8.89x | 7.78x |
| PBR | 1x | 0.92x |
| EV / Sales | 0.63x | 0.53x |
| Yield | 4.46% | 5.18% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
5.600THB
Average target price
7.200THB
Spread / Average Target
+28.57%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- SAMART Stock
- Financials Samart Corporation
Select your edition
All financial news and data tailored to specific country editions
