Valuation Samart Aviation Solutions Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 04/09/2026			5-day change	1st Jan Change
10.90 ^THB	0.00%		-2.68%	-6.84%

08-07	Samart Aviation Solutions Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 4, 2026	CI
08-07	Samart Aviation Solutions 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	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,304	12,288	7,470	6,959	-	-
Change	-	19.25%	-39.21%	-6.84%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	6,959	6,959	6,959
Change	-	13.55%	-36.16%	-6.84%	0%	0%
P/E	35x	26.3x	13.8x	12.1x	11.1x	10.4x
PBR	8.08x	8.06x	5.43x	4.53x	4.24x	3.55x
PEG	1.1x	0.4x	0.8x	2.06x	1.25x	1.46x
Capitalization / Revenue	6.27x	7x	3.61x	3.52x	3.23x	2.95x
EV / Revenue	0x	0x	0x	3.52x	3.23x	2.95x
EV / EBITDA	0x	0x	0x	8.48x	7.65x	6.75x
EV / EBIT	0x	0x	0x	9.08x	8.28x	-
EV / FCF	0x	0x	0x	13.4x	11.7x	-
FCF Yield	2.94%	4.2%	8.79%	7.46%	8.53%	-
Dividend per Share ²	0.75	1.1	0.9	0.7967	0.84	0.84
Rate of return	4.66%	5.73%	7.69%	7.31%	7.71%	7.71%
EPS ²	0.46	0.73	0.85	0.9	0.98	1.05
Distribution rate	163%	151%	106%	88.5%	85.7%	80%
Net sales ¹	1,644	1,756	2,071	1,980	2,157	2,360
EBITDA ¹	579.1	710	826.2	820.3	909.7	1,031
EBIT ¹	514.8	642.5	753.3	766.5	840	-
Net income ¹	271.6	464.3	545.8	567.3	628.3	675
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	10.90	10.90	10.90
Nbr of stocks (in thousands)	640,000	640,000	638,425	638,425	-	-
Announcement Date	21/2/24	19/2/25	27/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIRPORTS OF THAILAND	46.53x	13.37x	23.66x	1.28%	27.58B
FRAPORT AG	19.68x	3.13x	9.81x	1.6%	6.71B
FLUGHAFEN WIEN AG	22.49x	4.37x	10.97x	3.14%	5.17B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.12x	5.35x	8.26x	5.98%	4.81B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	140.5x	-	-	0.36%	4.78B
ATHENS INTERNATIONAL AIRPORT AE	16x	5.94x	9.83x	6.26%	3.85B
ENAV S.P.A.	25.64x	2.49x	9.82x	6.06%	3.13B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	25.39x	1.57x	5.04x	1.92%	3.03B
Average	38.67x	5.18x	11.06x	3.32%	7.38B
Weighted average by Cap.	42.08x	8.73x	16.56x	2.4%