Valuation Thai Steel Cable

Stocks

End-of-day quote Thailand S.E. 09/09/2026			5-day change	1st Jan Change
15.20 ^THB	0.00%		+0.66%	-1.30%

08-28	Thai Sugar Terminal Public Company Limited Announces Management Changes, Effective August 28, 2026	CI
08-04	Thai Steel Cable Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,390	2,910	3,507	3,611	3,689	3,585
Change	-	21.74%	20.54%	2.96%	2.16%	-2.82%
Enterprise Value (EV) ¹	2,000	2,479	3,119	3,195	3,166	3,018
Change	-	23.94%	25.81%	2.45%	-0.89%	-4.69%
P/E	29x	12.3x	16.8x	13x	12.5x	10.4x
PBR	1.52x	1.83x	2.27x	2.32x	2.4x	2.28x
PEG	-	0x	-1.4x	0.4x	2.1x	0.6x
Capitalization / Revenue	1.17x	1.11x	1.33x	1.24x	1.37x	1.42x
EV / Revenue	0.98x	0.95x	1.18x	1.1x	1.18x	1.2x
EV / EBITDA	9.79x	7.08x	9.69x	8.48x	8.79x	7.32x
EV / EBIT	22.9x	10.4x	14.5x	11.8x	12.8x	9.57x
EV / FCF	34.2x	13.5x	19.9x	15.4x	12.1x	13.8x
FCF Yield	2.92%	7.4%	5.03%	6.51%	8.27%	7.26%
Dividend per Share ²	0.5	1	1	1.2	1.2	1.2
Rate of return	5.43%	8.93%	7.41%	8.63%	8.45%	8.7%
EPS ²	0.317	0.9126	0.803	1.072	1.136	1.33
Distribution rate	158%	110%	125%	112%	106%	90.2%
Net sales ¹	2,049	2,613	2,644	2,907	2,683	2,517
EBITDA ¹	204.3	350.2	321.7	376.6	360.1	412.2
EBIT ¹	87.42	237.4	215.2	270.6	246.8	315.2
Net income ¹	82.36	237.1	208.6	278.6	295.2	346.4
Net Debt ¹	-390.1	-430.9	-388.7	-416.3	-522.7	-567.4
Reference price ²	9.20	11.20	13.50	13.90	14.20	13.80
Nbr of stocks (in thousands)	259,800	259,800	259,800	259,800	259,800	259,800
Announcement Date	24/11/20	23/11/21	22/11/22	21/11/23	21/11/24	18/11/25

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THAI STEEL CABLE	-	-	-	-	120M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.16x	1.3x	10.08x	1.94%	44.48B
WEICHAI POWER CO., LTD.	17.11x	0.75x	5.52x	3.57%	36.22B
DENSO CORPORATION	12.01x	0.57x	5x	3.89%	30.83B
HYUNDAI MOBIS CO.,LTD	8.9x	0.53x	6.81x	1.68%	27.55B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.69x	2.68x	9.23x	4.13%	20.76B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.4x	1.2x	12.7x	0.6%	18.13B
MAGNA INTERNATIONAL INC.	10.52x	0.49x	4.82x	3.02%	17.4B
CONTINENTAL AG	13.29x	1.36x	7.03x	4.14%	16.2B
BOSCH LIMITED	48.06x	5.26x	36.73x	0.75%	15.16B
Average	19.35x	1.57x	10.88x	2.64%	22.68B
Weighted average by Cap.	17.95x	1.35x	9.56x	2.69%