Valuation Advanced Info Service

Stocks

End-of-day quote Thailand S.E. Other stock markets 16/06/2026			5-day change	1st Jan Change
358.00 ^THB	-0.56%		0.00%	+14.38%

21/05	Singtel to sell minority stake in Australian unit, shares S$3 billion spending plan	RE
15/05	Clicx Bank Public Company Limited Receives License to Operate Commercial Banking Business (Virtual Bank)	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,84,003	5,79,971	6,45,404	8,53,598	9,30,928	10,64,767	-	-
Change	-	-15.21%	11.28%	32.26%	9.06%	14.38%	-	-
Enterprise Value (EV) ¹	8,10,227	6,99,374	8,73,043	10,44,621	10,96,701	12,81,531	12,61,683	12,47,317
Change	-	-13.68%	24.83%	19.65%	4.99%	16.85%	-1.55%	-1.14%
P/E Ratio	25.4x	22.3x	22.2x	24.3x	19.4x	20.2x	19.3x	18.3x
PBR	8.37x	6.77x	7.12x	8.78x	8.68x	19.3x	17.5x	16.1x
PEG	-	-6.73x	1.9x	1.2x	0.5x	2x	4x	3.32x
Capitalization / Revenue	3.77x	3.13x	3.42x	4x	4.11x	4.54x	4.4x	4.28x
EV / Revenue	4.47x	3.77x	4.62x	4.89x	4.85x	5.46x	5.21x	5.01x
EV / EBITDA	8.86x	7.78x	9.33x	9.36x	9.03x	10x	9.53x	9.16x
EV / EBIT	21.3x	18.9x	21.5x	20.7x	17.2x	17.8x	16.8x	15.9x
EV / FCF	13.3x	14.2x	17.3x	11.4x	11.3x	19.5x	18.2x	16.8x
FCF Yield	7.51%	7.02%	5.79%	8.75%	8.83%	5.13%	5.5%	5.94%
Dividend per Share ²	7.69	7.69	8.61	10.61	15.3	16.84	17.69	18.62
Rate of return	3.34%	3.94%	3.97%	3.7%	4.89%	4.7%	4.94%	5.2%
EPS ²	9.05	8.75	9.78	11.79	16.1	17.73	18.58	19.61
Distribution rate	85%	87.9%	88%	90%	95%	95%	95.2%	95%
Net sales ¹	1,81,333	1,85,485	1,88,873	2,13,569	2,26,264	2,34,728	2,42,260	2,48,842
EBITDA ¹	91,408	89,862	93,527	1,11,612	1,21,490	1,28,213	1,32,425	1,36,212
EBIT ¹	38,034	36,960	40,646	50,384	63,736	72,026	74,897	78,612
Net income ¹	26,922	26,011	29,086	35,075	47,886	52,673	55,344	58,642
Net Debt ¹	1,26,224	1,19,403	2,27,640	1,91,023	1,65,773	2,16,764	1,96,916	1,82,550
Reference price ²	230.00	195.00	217.00	287.00	313.00	358.00	358.00	358.00
Nbr of stocks (in thousands)	29,73,926	29,74,210	29,74,210	29,74,210	29,74,210	29,74,210	-	-
Announcement Date	07/02/22	09/02/23	06/02/24	07/02/25	03/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADVANCED INFO SERVICE	20.31x	5.48x	10.04x	4.68%	3.29TCr
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-169.6x	72.85x	243.08x	-	2,52000Cr
SOFTBANK GROUP CORP.	11.78x	7.31x	38.92x	0.15%	25TCr
T-MOBILE US, INC.	18.05x	3.04x	7.73x	2.18%	20TCr
AT&T INC.	10.23x	2.36x	6.38x	4.77%	16TCr
KDDI CORPORATION	14.39x	2.3x	7.56x	2.97%	6.46TCr
VODAFONE GROUP PLC	13.61x	1.32x	4.5x	3.71%	3.48TCr
CHINA UNICOM (HONG KONG) LIMITED	9.9x	0.37x	1.5x	6.81%	2.85TCr
TELENOR ASA	12.83x	3.55x	7.81x	6.52%	2.16TCr
VODACOM GROUP LIMITED	12.29x	1.66x	4.01x	5.35%	1.8TCr
Average	-4.62x	10.02x	33.15x	4.13%	33.41TCr
Weighted average by Cap.	-124.59x	55.96x	187.49x	2.63%