Valuation Samart Aviation Solutions Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
11.00 ^THB	0.00%		+1.85%	-5.98%

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	7,023	-	-
Change	-	19.25%	-39.21%	-5.98%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	7,023	7,023	7,023
Change	-	13.55%	-36.16%	-5.98%	0%	0%
P/E	35x	26.3x	13.8x	12.6x	11.2x	10.3x
PBR	8.08x	8.06x	5.43x	4.32x	4.32x	3.7x
PEG	1.1x	0.4x	0.8x	5.36x	0.9x	1.16x
Capitalization / Revenue	6.27x	7x	3.61x	3.57x	3.26x	3.01x
EV / Revenue	0x	0x	0x	3.57x	3.26x	3.01x
EV / EBITDA	0x	0x	0x	8.64x	7.71x	6.93x
EV / EBIT	0x	0x	0x	9.24x	8.31x	7.5x
EV / FCF	0x	0x	0x	13x	11.3x	9.52x
FCF Yield	2.94%	4.2%	8.79%	7.69%	8.82%	10.5%
Dividend per Share ²	0.75	1.1	0.9	0.8325	0.8925	0.885
Rate of return	4.66%	5.73%	7.69%	7.57%	8.11%	8.05%
EPS ²	0.46	0.73	0.85	0.87	0.9825	1.07
Distribution rate	163%	151%	106%	95.7%	90.8%	82.7%
Net sales ¹	1,644	1,756	2,071	1,966	2,156	2,332
EBITDA ¹	579.1	710	826.2	813	910.8	1,013
EBIT ¹	514.8	642.5	753.3	760.3	845	936
Net income ¹	271.6	464.3	545.8	556.2	628.5	686
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	11.00	11.00	11.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AENA S.M.E., S.A.	16.96x	6.57x	11.13x	4.57%	44.51B
AIRPORTS OF THAILAND	43.63x	12.66x	22.39x	1.38%	25.28B
CHINA TOURISM GROUP DUTY FREE CORPORATION LIMITED	22.55x	1.26x	9.51x	2.06%	15.33B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	19.92x	6.52x	12.38x	4.37%	13.26B
AÉROPORTS DE PARIS	17.63x	2.83x	8.37x	3.65%	11.96B
GMR AIRPORTS LIMITED	136.97x	7.83x	19.46x	-.--%	9.61B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	21.76x	2.81x	6.47x	2.34%	8.51B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	45.11x	16.44x	23.19x	1.64%	8.13B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V.	13.34x	4.28x	7.75x	6.47%	7.45B
Average	37.54x	6.80x	13.40x	2.94%	16B
Weighted average by Cap.	32.25x	7.06x	13.60x	3.14%