Valuation AAPICO Hitech

Stocks

End-of-day quote Thailand S.E. 23/09/2026			5-day change	1st Jan Change
15.40 ^THB	-0.65%		+0.65%	+22.22%

12/08	AAPICO Hitech Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
11/08	AAPICO Hitech Public Company Limited Announces Board and Committee Changes, Effective August 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,581	10,557	9,936	5,478	4,235	5,176	-	-
Change	-	10.19%	-5.88%	-44.86%	-22.7%	22.22%	-	-
Enterprise Value (EV) ¹	17,048	13,807	13,200	9,150	7,917	10,041	10,168	6,804
Change	-	-19.02%	-4.39%	-30.68%	-13.47%	26.82%	1.26%	-33.08%
P/E	9.34x	5.79x	6.17x	7.58x	5.78x	6.43x	5.89x	5.49x
PBR	1.13x	1.1x	0.92x	0.55x	0.39x	0.45x	0.43x	0.43x
PEG	-	0.1x	-0.5x	-0.1x	4.14x	0.65x	0.65x	0.75x
Capitalization / Revenue	0.47x	0.38x	0.33x	0.21x	0.16x	0.2x	0.2x	0.19x
EV / Revenue	0.83x	0.49x	0.44x	0.34x	0.31x	0.39x	0.39x	0.25x
EV / EBITDA	10x	5.16x	4.41x	4.97x	3.72x	4.59x	4.33x	3.02x
EV / EBIT	25.5x	9.06x	7.62x	16.9x	15.1x	16.7x	14.8x	7.71x
EV / FCF	8.65x	12.7x	10.8x	22.3x	20.1x	14.4x	10.5x	5.06x
FCF Yield	11.6%	7.89%	9.27%	4.48%	4.98%	6.96%	9.5%	19.8%
Dividend per Share ²	0.94	1.54	1.65	0.78	0.79	0.89	0.9967	1.07
Rate of return	3.48%	5.18%	5.89%	4.79%	6.27%	5.78%	6.47%	6.95%
EPS ²	2.89	5.14	4.54	2.15	2.18	2.395	2.613	2.805
Distribution rate	32.5%	30%	36.3%	36.3%	36.2%	37.2%	38.1%	38.1%
Net sales ¹	20,433	27,967	30,034	26,588	25,780	25,785	26,400	27,453
EBITDA ¹	1,699	2,678	2,994	1,840	2,126	2,188	2,347	2,255
EBIT ¹	668.5	1,524	1,731	541.3	524	600.7	687	882
Net income ¹	1,024	1,824	1,610	747	731.4	850	910.3	967.5
Net Debt ¹	7,468	3,250	3,264	3,672	3,683	4,865	4,992	1,628
Reference price ²	27.00	29.75	28.00	16.30	12.60	15.40	15.40	15.40
Nbr of stocks (in thousands)	3,54,842	3,54,842	3,54,842	3,36,087	3,36,087	3,36,087	-	-
Announcement Date	28/02/22	28/02/23	29/02/24	28/02/25	28/02/26	-	-	-

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.($)
AAPICO HITECH	6.47x	0.39x	4.6x	5.74%	16Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.99x	1.24x	9.52x	2.07%	4.12TCr
DENSO CORPORATION	12.18x	0.58x	5.08x	3.84%	3.05TCr
HYUNDAI MOBIS CO.,LTD	8.01x	0.47x	6.06x	1.88%	2.43TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.43x	2.6x	8.95x	4.22%	2.03TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.06x	1.19x	12.57x	0.61%	1.78TCr
MAGNA INTERNATIONAL INC.	10.25x	0.48x	4.72x	3.1%	1.7TCr
CONTINENTAL AG	13.34x	1.37x	7.06x	4.13%	1.6TCr
BOSCH LIMITED	47.29x	5.17x	36.14x	0.76%	1.48TCr
BORGWARNER INC.	12.67x	0.96x	6.39x	1.07%	1.24TCr
Average	17.27x	1.44x	10.11x	2.74%	1.95TCr
Weighted average by Cap.	17.40x	1.40x	9.82x	2.51%