Company Valuation: Stars Microelectronics (Thailand)

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,225 5,437 4,234 3,087 1,310 870.4
Change - 144.36% -22.13% -27.08% -57.58% -33.54%
Enterprise Value (EV) 1 3,140 6,121 4,470 2,960 1,076 641.1
Change - 94.93% -26.98% -33.77% -63.66% -40.41%
P/E 27.3x 27.1x 14.9x 13.7x -8.17x -15.3x
PBR 1.68x 3.45x 2.25x 1.5x 0.72x 0.51x
PEG - 0x 0.4x -0.7x 0x 0.2x
Capitalization / Revenue 1.16x 2.47x 1.49x 1.18x 0.62x 0.43x
EV / Revenue 1.63x 2.78x 1.57x 1.13x 0.51x 0.31x
EV / EBITDA 8.21x 14.1x 7.92x 6.65x 55.2x 16.9x
EV / EBIT 26.5x 32.3x 13x 12.4x -5.9x -4.33x
EV / FCF 28.6x 54.2x 12.7x 8.44x 5.68x 25.2x
FCF Yield 3.5% 1.84% 7.85% 11.9% 17.6% 3.97%
Dividend per Share 2 - 0.05 0.06 0.07 0.04 0.03
Rate of return - 0.77% 1.19% 1.89% 2.52% 2.8%
EPS 2 0.0973 0.24 0.34 0.27 -0.1945 -0.07
Distribution rate - 20.8% 17.6% 25.9% -20.6% -42.9%
Net sales 1 1,923 2,201 2,849 2,615 2,113 2,047
EBITDA 1 382.5 433.2 564.6 445.4 19.51 37.97
EBIT 1 118.7 189.6 343.8 238.5 -182.3 -148
Net income 1 81.39 209.7 303.5 235.3 -164.5 -60.13
Net Debt 1 915.1 684 236.1 -127 -233.8 -229.3
Reference price 2 2.660 6.500 5.050 3.700 1.590 1.070
Nbr of stocks (in thousands) 836,479 836,491 838,367 834,426 823,666 813,443
Announcement Date 18/02/21 18/02/22 27/02/23 22/02/24 20/02/25 26/02/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 84.51M
42.94x14.8x28.35x0.69% 114B
75.03x10.94x52.65x1% 64.47B
35.78x1.68x19.14x-.--% 53.83B
36.65x2.84x14.7x0.87% 44.98B
43.67x2.31x19.79x1.32% 31.01B
31.03x4.7x18.79x-.--% 29.19B
9.17x5.26x10.11x2.4% 22.96B
40x6.18x24.71x0.64% 20.37B
27.22x2.89x11.81x1.88% 19.46B
Average 37.94x 5.73x 22.23x 0.98% 40.05B
Weighted average by Cap. 42.78x 7.80x 26.10x 0.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SMT Stock
  4. Valuation Stars Microelectronics (Thailand)
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!