Valuation Amata Corporation

Stocks

End-of-day quote Thailand S.E. 04/09/2026			5-day change	1st Jan Change
33.00 ^THB	+0.76%		+1.54%	+98.80%

08-21	Amata to Exit Entire 51% Stake in AMATA KWEG Education	MT
08-13	Amata Corporation Public Company Limited Announces Cash Dividend for the Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,150	24,495	30,762	33,062	19,090	37,950	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	98.8%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	53,608	53,437	54,514
Change	-	0.4%	21.58%	0.41%	-20.58%	51.21%	-0.32%	2.02%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.84x	9.55x	9.16x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.43x	1.3x	1.22x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.2x	-1.28x	2.11x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	2.37x	2.3x	2.19x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.35x	3.24x	3.15x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	8.69x	8.91x	8.76x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	9.91x	9.74x	9.34x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	23.9x	20x	19.8x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	4.18%	5%	5.06%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.402	1.343	1.373
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.25%	4.07%	4.16%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.733	3.454	3.604
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	37.6%	38.9%	38.1%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	16,017	16,482	17,296
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	6,170	5,997	6,225
EBIT ¹	1,496	2,123	2,452	3,522	4,608	5,410	5,487	5,839
Net income ¹	1,402	2,341	1,885	2,483	3,149	4,198	3,955	4,117
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	15,658	15,487	16,564
Reference price ²	21.00	21.30	26.75	28.75	16.60	33.00	33.00	33.00
Nbr of stocks (in thousands)	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	-	-
Announcement Date	28/2/22	28/2/23	28/2/24	27/2/25	2/3/26	-	-	-

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.($)
AMATA CORPORATION	8.84x	3.35x	8.69x	4.25%	1.15B
CTP N.V.	6.24x	16.93x	21.19x	5.14%	8.1B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.2x	12.62x	15.8x	2.37%	3.23B
WHA CORPORATION	14.23x	7.51x	18.26x	4.32%	2.17B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.03x	-	-	-	1.68B
SWEDISH LOGISTIC PROPERTY AB	14.58x	16.19x	18.8x	1.1%	1.07B
MLP GROUP S.A.	8.93x	12.17x	23.99x	-.--%	795M
PROPERTY FOR INDUSTRY LIMITED	12.71x	16.54x	18.82x	4.24%	684M
STENDÖRREN FASTIGHETER	11.91x	12.9x	17.64x	-.--%	592M
Average	11.07x	12.28x	17.90x	2.68%	2.16B
Weighted average by Cap.	9.49x	13.71x	18.82x	3.8%