Company Valuation: Symphony Communication

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 2,667 3,383 3,578 1,561 2,537 -
Change - 26.83% 5.77% -56.36% 62.5% -
Enterprise Value (EV) 2,667 3,781 4,031 2,393 2,537 2,537
Change - 41.79% 6.61% -40.65% 6.03% 0%
P/E 16.6x 12.8x 17.6x 12.9x 14.6x 12.4x
PBR - 1.16x 1.17x 0.5x - -
PEG - 0.2x -0.8x -0.3x 0.3x 0.7x
Capitalization / Revenue - 1.74x 1.76x 0.74x 1.15x 1.08x
EV / Revenue - 0x 0x 0x 1.15x 1.08x
EV / EBITDA - 0x 0x 0x 3.22x 3.02x
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 0.1176 0.1589 0.0973 0.14 0.16
Rate of return - 1.51% 1.93% 2.7% 2.39% 2.74%
EPS 2 0.37 0.61 0.47 0.28 0.4 0.47
Distribution rate - 19.3% 33.8% 34.8% 35% 34%
Net sales 1 - 1,941 2,036 2,101 2,215 2,344
EBITDA 1 - 728.8 728.5 695.6 787 840
EBIT - 286.8 267.1 183.3 - -
Net income 1 162.1 264.6 205.6 120.5 175 203
Net Debt - 398.9 453.8 831.4 - -
Reference price 2 6.150 7.800 8.250 3.600 5.850 5.850
Nbr of stocks (in thousands) 433,655 433,655 433,655 433,655 433,655 -
Announcement Date 27/02/23 27/02/24 28/02/25 28/02/26 - -
1THB in Million2THB
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.63x - - 2.39% 75.6M
11.33x1.31x4.07x7.07% 223B
9.17x2.38x6.39x6.43% 183B
13.48x2.12x5.57x4.23% 147B
13.31x2.03x5.14x2.41% 78.7B
12.18x0.81x3.01x6.62% 75.71B
12.02x1.75x7.5x3.58% 75.66B
15.41x2.68x8.39x5.1% 57.37B
23.63x5.33x19.45x4.53% 55.55B
15.69x1.77x5.55x4.89% 48.98B
Average 14.08x 2.24x 7.23x 4.73% 94.52B
Weighted average by Cap. 12.73x 2.04x 6.27x 5.42%

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

  1. Stock Market
  2. Stocks
  3. SYMC Stock
  4. Valuation Symphony Communication