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 2,559 -
Change - 26.83% 5.77% -56.36% 63.89% -
Enterprise Value (EV) 2,667 3,781 4,031 2,393 2,559 2,559
Change - 41.79% 6.61% -40.65% 6.94% 0%
P/E 16.6x 12.8x 17.6x 12.9x 14.8x 12.6x
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 1.09x
EV / Revenue - 0x 0x 0x 1.16x 1.09x
EV / EBITDA - 0x 0x 0x 3.25x 3.05x
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% 2.37% 2.71%
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 5.900 5.900
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.($)
14.38x - - 2.43% 74.14M
11.39x1.32x4.09x7.04% 224B
9.11x2.38x6.37x6.47% 182B
13.7x2.13x5.55x4.17% 149B
13.45x2.04x5.17x2.39% 79.13B
12.16x0.82x3.08x6.63% 77.03B
12.03x1.75x7.5x3.57% 75.8B
15.48x2.69x8.43x5.08% 57.64B
23.9x5.38x19.65x4.48% 56.14B
16.05x1.79x5.62x4.78% 50.1B
Average 14.16x 2.26x 7.27x 4.7% 95.12B
Weighted average by Cap. 12.83x 2.05x 6.30x 5.39%

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