Valuation Thaicom

Stocks

End-of-day quote Thailand S.E. 27/10/2026			5-day change	1st Jan Change
9.550 ^THB	0.00%		-1.55%	+10.40%

09-28	Gulf Space Technology Public Company Limited will Change its Ticker to GST from THCOM	CI
09-22	Thaicom Public Company Limited will Change its Name to Gulf Space Technology Public Company Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,386	15,784	14,469	13,920	9,481	10,468	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	10.4%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	11,195	14,454	10,468
Change	-	-9.24%	6.89%	3.9%	-26.44%	13.32%	29.11%	-27.58%
P/E	86.9x	360x	41.3x	-635x	216x	179x	110x	40.6x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	1.05x	1.04x	-
PEG	-	-5.2x	0x	6x	-1x	5.4x	1.8x	0x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	5.07x	3.62x	3.68x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	5.42x	5x	3.68x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	16.7x	13.9x	8.96x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	-46.1x	187x	29.3x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-11.1x	-5.28x	15.1x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-8.99%	-19%	6.61%
Dividend per Share ²	-	0.5	0.13	-	-	-	0.05	-
Rate of return	-	3.47%	0.98%	-	-	-	0.52%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.0533	0.0867	0.235
Distribution rate	-	1,250%	40.6%	-	-	-	57.7%	-
Net sales ¹	3,303	3,096	2,627	2,413	2,474	2,066	2,889	2,846
EBITDA ¹	1,189	1,107	899	579.9	809.4	671.7	1,037	1,168
EBIT ¹	69.19	486.3	249	-21.09	130	-243	77.5	357
Net income ¹	143.6	42.21	353.6	-22.84	40	60.33	95.67	262
Net Debt ¹	936.8	-3,692	-1,543	-491.6	397.3	727	3,986	-
Reference price ²	11.300	14.400	13.200	12.700	8.650	9.550	9.550	9.550
Nbr of stocks (in thousands)	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	-	-
Announcement Date	4/2/22	10/2/23	8/2/24	7/2/25	10/2/26	-	-	-

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.($)
THAICOM	179.07x	5.42x	16.67x	-.--%	310M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	700.68x	41.01x	82.35x	-	2,018B
T-MOBILE US, INC.	13.4x	2.54x	6.42x	2.83%	158B
SOFTBANK GROUP CORP.	33.84x	5.43x	22.55x	0.25%	161B
AT&T INC.	10.45x	2.22x	5.99x	5.3%	141B
BHARTI AIRTEL LIMITED	30.82x	5.58x	9.78x	1.68%	130B
COMCAST CORPORATION	7.43x	1.32x	4.78x	6.05%	77.55B
SOFTBANK CORP.	18.41x	2.13x	8.08x	3.79%	70.86B
KDDI CORPORATION	14.24x	2.34x	7.65x	2.95%	68.74B
VODAFONE GROUP PLC	13.27x	1.42x	4.81x	3.42%	36.43B
Average	102.16x	6.94x	16.91x	2.92%	286.17B
Weighted average by Cap.	499.82x	29.89x	61.01x	2.98%