Valuation Thaicom

Stocks

End-of-day quote Thailand S.E. Other stock markets 11/08/2026			5-day change	1st Jan Change
10.70 ^THB	-2.73%		-1.83%	+23.70%

08-06	Thaicom Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-17	Yuanta Securities Downgrades Thaicom to Hold from Buy; Price Target is THB13	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	11,728	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	23.7%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	12,424	15,588	11,728
Change	-	-9.24%	6.89%	3.9%	-26.44%	25.77%	25.47%	-24.76%
P/E	86.9x	360x	41.3x	-635x	216x	54.9x	91.7x	45.5x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	1.17x	1.15x	-
PEG	-	-5.2x	0x	6x	-1x	0x	-2.3x	0x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	5.63x	4.01x	4.12x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	5.96x	5.33x	4.12x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	16.3x	13.7x	7.17x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	-55.2x	110x	19.9x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-7.38x	-5.79x	16.9x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-13.5%	-17.3%	5.9%
Dividend per Share ²	-	0.5	0.13	-	-	-	0.05	-
Rate of return	-	3.47%	0.98%	-	-	-	0.47%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.195	0.1167	0.235
Distribution rate	-	1,250%	40.6%	-	-	-	42.9%	-
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	764	1,142	1,636
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	72.33	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	10.70	10.70	10.70
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.($)
THAICOM	-550x	6.12x	16.69x	0.64%	365M
COMCAST CORPORATION	8.38x	1.41x	5.12x	5.24%	89.43B
ECHOSTAR CORPORATION	2.48x	2.48x	16.77x	-.--%	25.9B
AST SPACEMOBILE, INC.	-46.21x	135.72x	-84.46x	-.--%	20.54B
IRIDIUM COMMUNICATIONS INC.	54.4x	7.27x	13.76x	1.26%	5.23B
SKY PERFECT JSAT CORPORATION	23.45x	4.68x	11.26x	2.1%	4.11B
EUTELSAT COMMUNICATIONS	-6.58x	3.34x	6.36x	-.--%	2.8B
SES S.A.	-14.66x	2.37x	5.49x	9.33%	2.59B
HAWKEYE 360, INC.	-122.88x	9.47x	56.41x	-	2.47B
Average	-72.40x	19.21x	5.27x	2.32%	17.05B
Weighted average by Cap.	-2.06x	20.05x	-3.57x	3.37%