Valuation Oracle Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 19/10/2026			5-day change	1st Jan Change
2.200 ^THB	+1.85%		-7.56%	-

10-20	Top hyperscalers likely to have more AI-linked debt than now known, S&P Global warns	RE
10-19	Nvidia wins fast-growing AI startup Modal for new central processors	RE

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	191,894	286,017	322,098	464,185	649,354	392,852	-	-
Change	-	49.05%	12.62%	44.11%	39.89%	-39.5%	-	-
Enterprise Value (EV) ¹	245,851	366,311	398,306	545,550	747,001	509,899	540,301	539,935
Change	-	49%	8.73%	36.97%	36.93%	-31.74%	5.96%	-0.07%
P/E	29.8x	34.5x	31.6x	38.1x	38.7x	19.5x	14.2x	9.67x
PBR	-34.7x	268x	34.9x	22x	15.3x	4.44x	3.1x	2.44x
PEG	-	1.3x	1.5x	2.2x	1.1x	1.4x	0.4x	0.2x
Capitalization / Revenue	4.52x	5.73x	6.08x	8.09x	9.64x	4.34x	2.98x	2.14x
EV / Revenue	5.79x	7.33x	7.52x	9.5x	11.1x	5.64x	4.1x	2.94x
EV / EBITDA	11.4x	15.6x	15.2x	18.9x	20.4x	9.82x	7.24x	5.02x
EV / EBIT	12.5x	17.5x	17.3x	21.8x	25.8x	14x	10.9x	7.77x
EV / FCF	48.9x	43.2x	33.7x	-1,385x	-31.5x	-13.5x	-15.9x	85.6x
FCF Yield	2.05%	2.31%	2.96%	-0.07%	-3.17%	-7.39%	-6.29%	1.17%
Dividend per Share ²	1.28	1.36	1.6	2	2	1.995	2.074	2.179
Rate of return	1.78%	1.28%	1.37%	1.21%	0.89%	1.54%	1.6%	1.68%
EPS ²	2.41	3.07	3.71	4.34	5.83	6.643	9.13	13.41
Distribution rate	53.1%	44.3%	43.1%	46.1%	34.3%	30%	22.7%	16.3%
Net sales ¹	42,440	49,954	52,961	57,399	67,357	90,424	131,712	183,655
EBITDA ¹	21,565	23,428	26,184	28,900	36,549	51,942	74,642	107,543
EBIT ¹	19,593	20,902	23,055	25,033	28,926	36,327	49,404	69,462
Net income ¹	6,717	8,503	10,467	12,443	16,984	20,397	29,031	44,254
Net Debt ¹	53,957	80,294	76,208	81,365	97,647	117,047	147,448	147,083
Reference price ²	71.92	105.94	117.19	165.53	225.78	129.59	129.59	129.59
Nbr of stocks (in thousands)	2,668,157	2,699,802	2,748,514	2,804,234	2,876,046	3,031,501	-	-
Announcement Date	13/6/22	12/6/23	11/6/24	11/6/25	10/6/26	-	-	-

¹USD in Million²USD

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.($)
MICROSOFT CORPORATION	27.04x	9.99x	16.32x	0.73%	3,962B
PALANTIR TECHNOLOGIES INC.	125.16x	55.36x	90.14x	-.--%	467B
ORACLE CORPORATION	19.51x	5.64x	9.82x	1.54%	393B
PALO ALTO NETWORKS, INC.	220.13x	19.59x	57.36x	-.--%	284B
SAP SE	28.47x	5.68x	17.88x	1.34%	259B
CROWDSTRIKE HOLDINGS, INC.	2281x	38.1x	124.62x	-.--%	234B
SERVICENOW, INC.	92.2x	9.15x	24.48x	-.--%	150B
FORTINET, INC.	55.59x	14.92x	39.32x	-.--%	126B
ADOBE INC.	13.55x	3.6x	7.53x	-.--%	96.17B
Average	318.07x	18.00x	43.05x	0.4%	663.33B
Weighted average by Cap.	133.85x	14.60x	28.47x	0.64%