Valuation Thaicom OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-17	Yuanta Securities Downgrades Thaicom to Hold from Buy; Price Target is THB13	MT
07-16	Bualuang Securities Downgrades Thaicom to Sell from Trading Buy; Price Target is THB9.50	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,386	15,784	14,469	13,920	9,481	11,948	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	26.01%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	12,644	15,808	11,948
Change	-	-9.24%	6.89%	3.9%	-26.44%	27.99%	25.02%	-24.42%
P/E	86.9x	360x	41.3x	-635x	216x	47.4x	93.4x	46.4x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	1.19x	1.17x	-
PEG	-	-5.2x	0x	6x	-1x	0x	-1.9x	0x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	5.74x	4.09x	4.2x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	6.07x	5.41x	4.2x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	18.5x	14.6x	8.66x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	-56.2x	111x	20.3x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-13.3x	-5.87x	17.3x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-7.55%	-17%	5.79%
Dividend per Share ²	-	0.5	0.13	-	-	0.035	0.0333	-
Rate of return	-	3.47%	0.98%	-	-	0.32%	0.31%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.23	0.1167	0.235
Distribution rate	-	1,250%	40.6%	-	-	15.2%	28.6%	-
Net sales ¹	3,303	3,096	2,627	2,413	2,474	2,083	2,922	2,846
EBITDA ¹	1,189	1,107	899	579.9	809.4	683.3	1,080	1,380
EBIT ¹	69.19	486.3	249	-21.09	130	-225	142	589
Net income ¹	143.6	42.21	353.6	-22.84	40	97	128.7	262
Net Debt ¹	936.8	-3,692	-1,543	-491.6	397.3	696	3,860	-
Reference price ²	11.30	14.40	13.20	12.70	8.65	10.90	10.90	10.90
Nbr of stocks (in thousands)	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	-	-
Announcement Date	04/02/22	10/02/23	08/02/24	07/02/25	10/02/26	-	-	-

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.($)
COMCAST CORPORATION	7.96x	1.37x	4.99x	5.52%	85.03B
ECHOSTAR CORPORATION	-129.21x	3.3x	21.15x	-.--%	24.37B
AST SPACEMOBILE, INC.	-42.55x	114.93x	-73.41x	-.--%	17.62B
GLOBALSTAR, INC.	-219.42x	34.9x	69.97x	-.--%	10.74B
IRIDIUM COMMUNICATIONS INC.	52.21x	7.05x	13.34x	1.31%	5.02B
SKY PERFECT JSAT CORPORATION	21.76x	4.25x	10.45x	2.3%	3.74B
EUTELSAT COMMUNICATIONS	-7.03x	3.34x	6.36x	-.--%	2.78B
SES S.A.	-15.71x	2.45x	5.68x	8.71%	2.76B
Average	-41.50x	21.45x	7.32x	2.23%	19.01B
Weighted average by Cap.	-34.84x	17.52x	3.53x	3.34%