|
End-of-day quote
Thailand S.E.
15/10/2026
|
5-day change | 1st Jan Change | ||
| 13.80 THB | -1.43% |
|
-1.43% | +140.00% |
| 09-21 | Forth Corporation Public Company Limited(SET:FORTH) added to S&P Global BMI Index | CI |
| 08-17 | Forth Corporation Public Company Limited Establishes New Subsidiary Gallant Fox Company Limited | CI |
Company Valuation: Forth Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,830 | 30,166 | 21,514 | 9,915 | 5,378 | 12,908 | - |
| Change | - | 52.12% | -28.68% | -53.91% | -45.75% | 140% | - |
| Enterprise Value (EV) 1 | 22,409 | 30,166 | 21,514 | 9,915 | 5,378 | 16,466 | 16,382 |
| Change | - | 34.61% | -28.68% | -53.91% | -45.75% | 206.15% | -0.51% |
| P/E | 27.5x | 38.9x | 37.7x | 44.2x | 6.53x | 13.7x | 11.7x |
| PBR | 12x | - | - | - | - | 3.63x | 3x |
| PEG | - | 4.99x | -1.4x | -0.7x | 0x | 0.9x | 0.7x |
| Capitalization / Revenue | 2.33x | 3.2x | 2.27x | 1.13x | 0.47x | 1.06x | 1.01x |
| EV / Revenue | 2.63x | 3.2x | 2.27x | 1.13x | 0.47x | 1.36x | 1.28x |
| EV / EBITDA | 16.8x | 19.4x | 14.4x | 8.54x | 2.63x | 6.4x | 5.81x |
| EV / EBIT | 27.2x | 29.6x | 25.6x | 23.5x | 3.97x | 9.19x | 8.16x |
| EV / FCF | - | -41.3x | 36.3x | -70.7x | 5.31x | 38x | 44.4x |
| FCF Yield | - | -2.42% | 2.75% | -1.42% | 18.8% | 2.63% | 2.25% |
| Dividend per Share 2 | 0.45 | 0.52 | 0.47 | - | 0.21 | 0.3 | 0.35 |
| Rate of return | 2.12% | 1.61% | 2.04% | - | 3.65% | 2.17% | 2.54% |
| EPS 2 | 0.77 | 0.83 | 0.61 | 0.24 | 0.88 | 1.01 | 1.18 |
| Distribution rate | 58.4% | 62.7% | 77% | - | 23.9% | 29.7% | 29.7% |
| Net sales 1 | 8,513 | 9,431 | 9,492 | 8,767 | 11,350 | 12,134 | 12,761 |
| EBITDA 1 | 1,337 | 1,553 | 1,493 | 1,162 | 2,044 | 2,572 | 2,822 |
| EBIT 1 | 825.1 | 1,019 | 840.8 | 422.6 | 1,354 | 1,792 | 2,007 |
| Net income 1 | 722.8 | 774.9 | 572.6 | 221.3 | 823.7 | 949 | 1,107 |
| Net Debt 1 | 2,579 | - | - | - | - | 3,558 | 3,474 |
| Reference price 2 | 21.20 | 32.25 | 23.00 | 10.60 | 5.75 | 13.80 | 13.80 |
| Nbr of stocks (in thousands) | 935,375 | 935,375 | 935,375 | 935,375 | 935,375 | 935,375 | - |
| Announcement Date | 28/2/22 | 27/2/23 | 28/2/24 | 2/3/25 | 2/3/26 | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.66x | 1.36x | 6.4x | 2.17% | 386M | |
| 30.98x | 5.8x | 17.65x | 0.64% | 196B | |
| 34.56x | 12.31x | 22.45x | 0.79% | 124B | |
| 49.11x | 6.18x | 21.15x | 0.86% | 114B | |
| 13.1x | 0.3x | 6.58x | 3.84% | 105B | |
| 34.02x | 5.55x | 18.18x | 1.02% | 79.55B | |
| 56.2x | 6.08x | 27.82x | 0.24% | 65.65B | |
| 19.98x | 7.12x | 14.45x | 0.63% | 63.95B | |
| 19.55x | 3.29x | 12.61x | 1.37% | 61.56B | |
| 16.09x | 0.96x | 10.77x | 0.79% | 53.9B | |
| Average | 28.72x | 4.89x | 15.81x | 1.24% | 86.39B | |
| Weighted average by Cap. | 31.33x | 5.73x | 17.24x | 1.15% |
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
- Stock Market
- Stocks
- FORTH Stock
- Valuation Forth Corporation
Select your edition
All financial news and data tailored to specific country editions
