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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.63x - - 2.39% 75.6M
11.24x1.3x4.04x7.13% 222B
8.94x2.35x6.31x6.59% 179B
13.44x2.12x5.56x4.24% 146B
13.24x2.02x5.12x2.42% 78.51B
11.94x1.75x7.47x3.6% 75.37B
12.12x0.8x3x6.65% 75.6B
15.45x2.69x8.41x5.09% 57.53B
23.74x5.35x19.53x4.51% 55.84B
15.89x1.78x5.59x4.83% 49.59B
Average 14.06x 2.24x 7.23x 4.74% 93.92B
Weighted average by Cap. 12.69x 2.03x 6.26x 5.46%

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