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 2,580 -
Change - 26.83% 5.77% -56.36% 65.28% -
Enterprise Value (EV) 2,667 3,781 4,031 2,393 2,580 2,580
Change - 41.79% 6.61% -40.65% 7.84% 0%
P/E 16.6x 12.8x 17.6x 12.9x 14.9x 12.7x
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 1.16x 1.1x
EV / Revenue - 0x 0x 0x 1.16x 1.1x
EV / EBITDA - 0x 0x 0x 3.28x 3.07x
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% 2.35% 2.69%
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 5.950 5.950
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.25x - - 2.46% 74.31M
11.22x1.3x4.02x7.14% 221B
8.75x2.32x6.22x6.7% 176B
12.99x2.1x5.52x4.32% 144B
12.86x2.02x5.09x2.42% 78.08B
11.75x1.73x7.42x3.66% 74.43B
11.88x0.77x2.87x6.79% 72.57B
15.5x2.7x8.45x5.07% 57.73B
23.68x5.34x19.5x4.52% 55.69B
15.08x2.73x6.25x4.51% 49.01B
Average 13.80x 2.33x 7.26x 4.76% 92.79B
Weighted average by Cap. 12.48x 2.08x 6.27x 5.49%

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