Valuation Seafco

Stocks

End-of-day quote Thailand S.E. 20/08/2026			5-day change	1st Jan Change
3.040 ^THB	+0.66%		+8.57%	+46.15%

08-16	Seafco Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-19	Finansia Syrus Securities Upgrades Seafco to Buy from Hold; Price Target is THB3.50	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,462	2,752	1,864	1,611	1,644	2,403	-	-
Change	-	-20.51%	-32.26%	-13.56%	2.04%	46.15%	-	-
Enterprise Value (EV)	3,832	2,941	1,923	1,611	1,644	2,403	2,403	2,403
Change	-	-23.25%	-34.6%	-16.22%	2.04%	46.15%	0%	0%
P/E	-58.5x	-20.7x	11x	1,000x	9.86x	9.5x	11.7x	11.3x
PBR	2.23x	1.93x	1.17x	0.98x	1.01x	1.39x	1.29x	1.21x
PEG	-	-0x	-0x	-10.1x	0x	0.2x	-0.6x	2.94x
Capitalization / Revenue	2.41x	3.52x	1.04x	1.27x	1.07x	1.37x	1.32x	1.29x
EV / Revenue	0x	0x	0x	0x	0x	1.37x	1.32x	1.29x
EV / EBITDA	0x	-0x	0x	0x	0x	4.86x	5.46x	5.28x
EV / EBIT	-0x	-0x	0x	-0x	0x	7.19x	8.71x	8.34x
EV / FCF	0x	0x	0x	0x	0x	11.8x	18.9x	17.3x
FCF Yield	2.9%	4.48%	16.1%	5.59%	21.1%	8.44%	5.28%	5.77%
Dividend per Share ²	-	-	0.0818	0.03	0.12	0.13	0.1	0.11
Rate of return	-	-	3.57%	1.5%	5.77%	4.28%	3.29%	3.62%
EPS ²	-0.0727	-0.1636	0.2091	0.002	0.211	0.32	0.26	0.27
Distribution rate	-	-	39.1%	1,500%	56.9%	40.6%	38.5%	40.7%
Net sales ¹	1,435	781.2	1,786	1,273	1,539	1,752	1,818	1,856
EBITDA ¹	119.8	-5.929	344.5	130.8	404.3	494	440	455
EBIT ¹	-88.9	-164.2	209	-2.376	247.4	334	276	288
Net income ¹	-56.64	-129.5	169.4	1.359	167	258	212	223
Net Debt	370	189.1	59.12	-	-	-	-	-
Reference price ²	4.255	3.382	2.291	2.000	2.080	3.040	3.040	3.040
Nbr of stocks (in thousands)	813,679	813,679	813,679	805,622	790,438	790,438	-	-
Announcement Date	28/02/22	27/02/23	22/02/24	21/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SEAFCO	9.44x	-	-	4.3%	72.57M
QUANTA SERVICES, INC.	59.13x	2.69x	25.74x	0.06%	102B
VINCI	13.25x	1.12x	6.12x	4.42%	77.75B
COMFORT SYSTEMS USA, INC.	35x	4.41x	23.92x	0.19%	59.59B
LARSEN & TOUBRO LIMITED	26.98x	2.07x	20.3x	1.12%	58B
FERROVIAL N.V.	56.81x	4.52x	28.56x	1.58%	46.32B
HOCHTIEF AG	29.54x	0.73x	12.05x	2.1%	37.28B
EMCOR GROUP, INC.	24.6x	1.68x	15.52x	0.19%	35.54B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.85x	0.51x	8.03x	2.37%	34.37B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.49x	0.3x	5.98x	6.27%	27.07B
Average	28.41x	2.00x	16.25x	2.26%	47.78B
Weighted average by Cap.	34.08x	2.23x	17.71x	1.75%