Valuation Apple Inc. Thailand S.E.

Stocks

AAPL03

TH0241121001

Phones & Handheld Devices

End-of-day quote Thailand S.E. 24/09/2026			5-day change	1st Jan Change
3.740 ^THB	-0.53%		+1.63%	+28.97%

09:09pm	Square Announces New Integration with Apple Business to Manage Business Presence Across Apple Maps	CI
08:41pm	Meta Platforms Clearly Having Its Shining AI Moment With Muse Momentum, RBC Capital Markets Says	MT

Company Valuation: Apple Inc.

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,02,990	24,38,897	26,64,542	34,63,350	37,91,126	49,18,531	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	29.74%	-	-
Enterprise Value (EV) ¹	23,37,193	23,89,857	26,13,531	34,13,329	37,57,363	48,52,303	48,13,646	47,82,155
Change	-	2.25%	9.36%	30.6%	10.08%	29.14%	-0.8%	-0.65%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	38.2x	35.2x	31.2x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	48.8x	35.9x	23.6x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2.1x	4.07x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	10.3x	9.32x	8.61x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	10.2x	9.12x	8.37x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	28.6x	26.7x	24.1x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	31x	28.9x	25.7x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	33.8x	31.4x	28.3x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	2.96%	3.19%	3.53%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.069	1.114	1.169
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.32%	0.33%	0.35%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.819	9.582	10.8
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.1%	11.6%	10.8%
Net sales ¹	3,65,817	3,94,328	3,83,285	3,91,035	4,16,161	4,77,833	5,27,972	5,71,071
EBITDA ¹	1,20,233	1,30,541	1,25,820	1,34,661	1,44,495	1,69,437	1,80,100	1,98,544
EBIT ¹	1,08,949	1,19,437	1,14,301	1,23,216	1,33,050	1,56,384	1,66,799	1,86,103
Net income ¹	94,680	99,803	96,995	93,736	1,12,010	1,29,933	1,38,641	1,54,150
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-66,227	-1,04,885	-1,36,376
Reference price ²	145.37	151.76	170.43	227.79	255.46	337.02	337.02	337.02
Nbr of stocks (in thousands)	1,65,30,166	1,60,70,752	1,56,34,232	1,52,04,137	1,48,40,390	1,45,94,180	-	-
Announcement Date	28/10/21	27/10/22	02/11/23	31/10/24	30/10/25	-	-	-

¹USD in Million²USD

Estimates

P/E, Detailed evolution

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.($)
APPLE INC.	38.21x	10.15x	28.64x	0.32%	4,91900Cr
XIAOMI CORPORATION	22.86x	1.03x	12.32x	-.--%	8.59TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	19.41x	0.75x	11.5x	2.34%	954.56Cr
WINGTECH TECHNOLOGY CO.,LTD	7.24x	0.82x	2.49x	0.94%	319.37Cr
Average	21.93x	3.19x	13.74x	0.9%	1,25400Cr
Weighted average by Cap.	37.90x	9.97x	28.31x	0.32%