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 2,160 -
Change - 26.83% 5.77% -56.36% 38.33% -
Enterprise Value (EV) 2,667 3,781 4,031 2,393 2,160 2,160
Change - 41.79% 6.61% -40.65% -9.74% 0%
P/E 16.6x 12.8x 17.6x 12.9x 12.5x 10.6x
PBR - 1.16x 1.17x 0.5x - -
PEG - 0.2x -0.8x -0.3x 0.3x 0.6x
Capitalization / Revenue - 1.74x 1.76x 0.74x 0.97x 0.92x
EV / Revenue - 0x 0x 0x 0.97x 0.92x
EV / EBITDA - 0x 0x 0x 2.74x 2.57x
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% 2.81% 3.21%
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 4.980 4.980
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.($)
12.45x - - 2.81% 65.12M
10.94x1.26x3.91x7.33% 215B
8.82x2.33x6.24x6.63% 178B
12.53x2.07x4.77x4.49% 138B
12.75x2.01x5.06x2.44% 77.49B
11.61x1.73x7.38x3.7% 73.79B
11.49x0.73x2.74x7.01% 69.83B
15.44x2.69x8.43x5.1% 57.53B
24.06x5.42x19.79x4.45% 56.57B
16.15x1.8x5.62x4.96% 48.25B
Average 13.62x 2.23x 7.10x 4.89% 91.45B
Weighted average by Cap. 12.39x 2.03x 6.14x 5.59%

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