Valuation Interlink Telecom

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
1.620 ^THB	0.00%		+8.00%	+17.39%

09-14	Krungsri Securities Upgrades Interlink Telecom to Buy from Neutral; Price Target is THB2	MT
08-10	Interlink Telecom Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,361	4,707	3,000	2,736	2,783	3,267	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	17.39%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,267	3,267	3,267
Change	-	-30.91%	-58.19%	-8.8%	1.72%	17.39%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	32.4x	27x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.65x	0.65x	0.63x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.4x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.47x	1.25x	1.22x
EV / Revenue	0x	0x	0x	0x	0x	1.47x	1.25x	1.22x
EV / EBITDA	0x	0x	0x	0x	0x	5.07x	4.14x	4.01x
EV / EBIT	0x	0x	0x	0x	-0x	11.8x	9.99x	8.81x
EV / FCF	-	0x	-0x	0x	-0x	-60.3x	7.7x	8.12x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.66%	13%	12.3%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.23%	1.23%	1.23%
EPS ²	0.22	0.18	0.19	0.22	-0.13	-	0.05	0.06
Distribution rate	-	35.3%	36.6%	-	-	-	40%	33.3%
Net sales ¹	2,466	3,393	2,714	2,672	2,824	2,225	2,618	2,674
EBITDA ¹	790.2	858.5	889.4	778.3	463.5	644	790	815
EBIT ¹	469.4	517.1	511.9	550.7	-101.1	276	327	371
Net income ¹	250.8	251.7	272.1	304	-176.2	112	97	118.5
Net Debt	4,025	2,469	-	-	-	-	-	-
Reference price ²	5.100	3.580	2.160	1.970	1.380	1.620	1.620	1.620
Nbr of stocks (in thousands)	1,247,165	1,314,728	1,388,930	1,388,930	2,016,930	2,016,930	-	-
Announcement Date	22/2/22	24/2/23	27/2/24	26/2/25	25/2/26	-	-	-

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.($)
INTERLINK TELECOM	-	-	-	1.23%	98.25M
CHINA MOBILE LIMITED	11.06x	1.31x	4.15x	7.02%	223B
VERIZON COMMUNICATIONS, INC.	10.66x	2.53x	6.71x	5.84%	201B
DEUTSCHE TELEKOM AG	13.76x	2.17x	5.01x	3.99%	156B
NTT, INC.	14.14x	1.88x	8.21x	2.97%	94.07B
CHINA TELECOM CORPORATION LIMITED	11.8x	0.87x	3.24x	6.55%	80.3B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.73x	1.8x	4.54x	2.79%	68.98B
SAUDI TELECOM COMPANY	15.29x	2.68x	8.37x	5.06%	58B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.81x	5.38x	19.64x	4.58%	56.56B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.24x	2.82x	6.31x	4.32%	52B
Average	14.17x	2.38x	7.35x	4.44%	98.95B
Weighted average by Cap.	13.00x	2.14x	6.39x	5.19%