Valuation Amata Corporation

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
29.75 ^THB	-0.83%		-7.75%	+79.22%

21/08	Amata to Exit Entire 51% Stake in AMATA KWEG Education	MT
13/08	Amata Corporation Public Company Limited Announces Cash Dividend for the Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,150	24,495	30,762	33,062	19,090	34,212	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	79.22%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	49,871	49,699	50,776
Change	-	0.4%	21.58%	0.41%	-20.58%	40.67%	-0.34%	2.17%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	7.86x	8.51x	8.14x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.29x	1.17x	1.09x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.2x	-1.12x	1.81x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	2.13x	2.06x	1.94x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.11x	2.99x	2.89x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	8.08x	8.26x	8.12x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	9.22x	9.02x	8.66x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	23.6x	17.6x	17.5x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	4.24%	5.69%	5.73%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.42	1.363	1.399
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.77%	4.58%	4.7%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.783	3.497	3.654
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	37.5%	39%	38.3%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	16,049	16,647	17,595
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	6,170	6,019	6,252
EBIT ¹	1,496	2,123	2,452	3,522	4,608	5,410	5,510	5,865
Net income ¹	1,402	2,341	1,885	2,483	3,149	4,259	4,005	4,176
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	15,658	15,487	16,564
Reference price ²	21.00	21.30	26.75	28.75	16.60	29.75	29.75	29.75
Nbr of stocks (in thousands)	11,50,000	11,50,000	11,50,000	11,50,000	11,50,000	11,50,000	-	-
Announcement Date	28/02/22	28/02/23	28/02/24	27/02/25	02/03/26	-	-	-

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.($)
AMATA CORPORATION	7.86x	3.11x	8.08x	4.77%	101.45Cr
VINGROUP	62.96x	-	-	-	6.76TCr
SUN HUNG KAI PROPERTIES LIMITED	12.14x	4.28x	10.97x	3.97%	3.85TCr
MITSUBISHI ESTATE CO., LTD.	18.65x	4.05x	16.27x	1.31%	2.89TCr
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	2.74TCr
CHINA RESOURCES LAND LIMITED	8.03x	1.47x	8.23x	4.41%	2.68TCr
MITSUI FUDOSAN CO., LTD.	14.3x	3.13x	15x	2.44%	2.65TCr
CK ASSET HOLDINGS LIMITED	9.78x	1.91x	7.86x	4.29%	1.97TCr
VINHOMES	8.59x	3.04x	7.1x	-.--%	2.03TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.25x	6.44x	16.93x	1.64%	1.91TCr
Average	16.12x	3.13x	10.22x	3.51%	2.76TCr
Weighted average by Cap.	24.07x	3.12x	10.48x	3.53%