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 2,515 -
Change - 26.83% 5.77% -56.36% 61.11% -
Enterprise Value (EV) 2,667 3,781 4,031 2,393 2,515 2,515
Change - 41.79% 6.61% -40.65% 5.13% 0%
P/E 16.6x 12.8x 17.6x 12.9x 14.5x 12.3x
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 1.14x 1.07x
EV / Revenue - 0x 0x 0x 1.14x 1.07x
EV / EBITDA - 0x 0x 0x 3.2x 2.99x
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% 2.41% 2.76%
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 5.800 5.800
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.($)
14.88x - - 2.35% 77.16M
11.3x1.31x4.05x7.1% 222B
8.87x2.34x6.26x6.61% 178B
13.3x2.12x5.58x4.22% 147B
12.95x2.03x5.1x2.42% 78.26B
11.87x1.74x7.45x3.62% 74.82B
12.01x0.78x2.91x6.71% 73.46B
15.48x2.69x8.43x5.08% 57.67B
23.84x5.37x19.62x4.49% 55.97B
15.09x2.67x6.14x4.51% 49.01B
Average 13.96x 2.34x 7.28x 4.71% 93.65B
Weighted average by Cap. 12.59x 2.08x 6.29x 5.44%

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