Valuation Applicad

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
3.420 ^THB	+2.40%		+3.01%	+42.50%

10/08	Applicad Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
13/05	Applicad Public Company Limited Announces Executive and Committee Changes, Effective May 13, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	632.8	1,221	901.6	739.2	467.6	672
Change	-	92.92%	-26.15%	-18.01%	-36.74%	43.71%
Enterprise Value (EV) ¹	274.2	863.7	613.2	448.3	157	308.7
Change	-	215.02%	-29%	-26.9%	-64.97%	96.57%
P/E	14.1x	20.9x	19.4x	14.6x	6.99x	6.45x
PBR	1.86x	3.42x	2.61x	2.07x	1.23x	1.51x
PEG	-	0.7x	-0.9x	1.6x	0.2x	0.1x
Capitalization / Revenue	0.96x	1.53x	1.01x	0.82x	0.46x	0.6x
EV / Revenue	0.42x	1.08x	0.69x	0.49x	0.15x	0.27x
EV / EBITDA	3.81x	8.8x	7.74x	4.77x	1.45x	2.01x
EV / EBIT	4.78x	10.6x	10.4x	6.37x	1.82x	2.27x
EV / FCF	9.44x	32x	-40.9x	16.5x	4.12x	3.76x
FCF Yield	10.6%	3.13%	-2.44%	6.07%	24.3%	26.6%
Dividend per Share ²	0.15	0.2	0.14	0.15	0.13	0.23
Rate of return	6.64%	4.59%	4.35%	5.68%	7.78%	9.58%
EPS ²	0.1607	0.2088	0.166	0.1812	0.2388	0.3718
Distribution rate	93.3%	95.8%	84.3%	82.8%	54.4%	61.9%
Net sales ¹	658.1	798.9	888.3	906.1	1,022	1,126
EBITDA ¹	71.9	98.15	79.23	93.96	108.1	153.9
EBIT ¹	57.41	81.86	58.82	70.32	86.49	135.7
Net income ¹	45	58.46	46.47	50.72	66.87	104.1
Net Debt ¹	-358.6	-357.1	-288.4	-290.9	-310.6	-363.3
Reference price ²	2.260	4.360	3.220	2.640	1.670	2.400
Nbr of stocks (in thousands)	2,80,000	2,80,000	2,80,000	2,80,000	2,80,000	2,80,000
Announcement Date	25/02/21	25/02/22	20/02/23	19/02/24	25/02/25	24/02/26

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.($)
APPLICAD	-	-	-	-	2.81Cr
MICROSOFT CORPORATION	25.27x	9.33x	15.27x	0.8%	3,69600Cr
PALANTIR TECHNOLOGIES INC.	115.48x	50.26x	81.57x	-.--%	42TCr
DATADOG, INC.	421.62x	17.95x	70.95x	-.--%	8.47TCr
CADENCE DESIGN SYSTEMS, INC.	58.42x	12.34x	26.03x	-.--%	7.73TCr
SYNOPSYS, INC.	95.96x	8.21x	20.81x	-.--%	7.3TCr
SEA LIMITED	34.16x	1.65x	13.21x	-.--%	6.2TCr
ATLASSIAN CORPORATION	194.58x	6.21x	24x	-.--%	4.87TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	114.32x	4.52x	21.95x	-.--%	3.94TCr
TWILIO INC.	28.66x	5.93x	28.48x	-.--%	3.78TCr
Average	120.94x	12.93x	33.58x	0.09%	45.43TCr
Weighted average by Cap.	45.51x	13.13x	23.00x	0.65%