|
End-of-day quote
Thailand S.E.
20/10/2026
|
5-day change | 1st Jan Change | ||
| 6.450 THB | -1.53% |
|
-0.77% | -0.77% |
Company Valuation: Forth Smart Service
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Market Cap 1 | 9,716 | 6,063 | 4,895 | 4,858 | - |
| Change | - | - | -19.25% | -0.77% | - |
| Enterprise Value (EV) | 9,716 | 6,063 | 5,335 | 4,858 | 4,858 |
| Change | - | - | -12.01% | -8.94% | 0% |
| P/E | 32.3x | 14.1x | 8.33x | 7.33x | 7.01x |
| PBR | - | - | 2.81x | - | - |
| PEG | - | - | 0.2x | 0.6x | 1.54x |
| Capitalization / Revenue | - | - | 1.95x | 1.87x | 1.79x |
| EV / Revenue | - | - | 0x | 1.87x | 1.79x |
| EV / EBITDA | - | - | 0x | 4.78x | 4.51x |
| EV / EBIT | - | - | - | - | - |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.38 | 0.39 | 0.41 |
| Rate of return | - | - | 5.85% | 6.05% | 6.36% |
| EPS 2 | 0.4 | 0.57 | 0.78 | 0.88 | 0.92 |
| Distribution rate | - | - | 48.7% | 44.3% | 44.6% |
| Net sales 1 | - | - | 2,507 | 2,595 | 2,721 |
| EBITDA 1 | - | - | 932.7 | 1,017 | 1,077 |
| EBIT | - | - | 566.3 | - | - |
| Net income 1 | 301.9 | 430.4 | 586.8 | 660 | 694 |
| Net Debt | - | - | 439.4 | - | - |
| Reference price 2 | 12.900 | 8.050 | 6.500 | 6.450 | 6.450 |
| Nbr of stocks (in thousands) | 753,141 | 753,141 | 753,141 | 753,141 | - |
| Announcement Date | 24/2/23 | 28/2/25 | 26/2/26 | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.44x | - | - | 5.95% | 147M | |
| 32.16x | 16.37x | 23.27x | 0.67% | 740B | |
| 38.51x | 7.01x | 24.86x | 0.93% | 84.3B | |
| 22.23x | 4.4x | 9.69x | 0.76% | 63.8B | |
| 11.1x | 1.48x | 7.58x | 0.99% | 48.34B | |
| 46.47x | 1.74x | 9.72x | -.--% | 46.85B | |
| -80.56x | 18.06x | 43.58x | -.--% | 46.66B | |
| 19.34x | 3.32x | 7.9x | 1.64% | 31.06B | |
| 20.19x | 6.16x | 11.81x | -.--% | 26.43B | |
| 10.09x | 2.61x | 6.31x | -.--% | 25.36B | |
| Average | 12.70x | 6.79x | 16.08x | 1.09% | 111.25B | |
| Weighted average by Cap. | 25.88x | 12.86x | 21.12x | 0.65% |
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
- FSMART Stock
- Valuation Forth Smart Service
Select your edition
All financial news and data tailored to specific country editions
