|
End-of-day quote
Thailand S.E.
25/09/2026
|
5-day change | 1st Jan Change | ||
| 15.20 THB | +4.83% |
|
+7.04% | +164.35% |
| 21/09 | Forth Corporation Public Company Limited(SET:FORTH) added to S&P Global BMI Index | CI |
| 17/08 | Forth Corporation Public Company Limited Establishes New Subsidiary Gallant Fox Company Limited | CI |
Company Valuation: Forth Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,830 | 30,166 | 21,514 | 9,915 | 5,378 | 14,218 | - |
| Change | - | 52.12% | -28.68% | -53.91% | -45.75% | 164.35% | - |
| Enterprise Value (EV) 1 | 22,409 | 30,166 | 21,514 | 9,915 | 5,378 | 17,776 | 17,692 |
| Change | - | 34.61% | -28.68% | -53.91% | -45.75% | 230.5% | -0.47% |
| P/E | 27.5x | 38.9x | 37.7x | 44.2x | 6.53x | 15x | 12.9x |
| PBR | 12x | - | - | - | - | 4x | 3.3x |
| PEG | - | 4.99x | -1.4x | -0.7x | 0x | 1x | 0.8x |
| Capitalization / Revenue | 2.33x | 3.2x | 2.27x | 1.13x | 0.47x | 1.17x | 1.11x |
| EV / Revenue | 2.63x | 3.2x | 2.27x | 1.13x | 0.47x | 1.46x | 1.39x |
| EV / EBITDA | 16.8x | 19.4x | 14.4x | 8.54x | 2.63x | 6.91x | 6.27x |
| EV / EBIT | 27.2x | 29.6x | 25.6x | 23.5x | 3.97x | 9.92x | 8.81x |
| EV / FCF | - | -41.3x | 36.3x | -70.7x | 5.31x | 41.1x | 47.9x |
| FCF Yield | - | -2.42% | 2.75% | -1.42% | 18.8% | 2.44% | 2.09% |
| Dividend per Share 2 | 0.45 | 0.52 | 0.47 | - | 0.21 | 0.3 | 0.35 |
| Rate of return | 2.12% | 1.61% | 2.04% | - | 3.65% | 1.97% | 2.3% |
| EPS 2 | 0.77 | 0.83 | 0.61 | 0.24 | 0.88 | 1.01 | 1.18 |
| Distribution rate | 58.4% | 62.7% | 77% | - | 23.9% | 29.7% | 29.7% |
| Net sales 1 | 8,513 | 9,431 | 9,492 | 8,767 | 11,350 | 12,134 | 12,761 |
| EBITDA 1 | 1,337 | 1,553 | 1,493 | 1,162 | 2,044 | 2,572 | 2,822 |
| EBIT 1 | 825.1 | 1,019 | 840.8 | 422.6 | 1,354 | 1,792 | 2,007 |
| Net income 1 | 722.8 | 774.9 | 572.6 | 221.3 | 823.7 | 949 | 1,107 |
| Net Debt 1 | 2,579 | - | - | - | - | 3,558 | 3,474 |
| Reference price 2 | 21.20 | 32.25 | 23.00 | 10.60 | 5.75 | 15.20 | 15.20 |
| Nbr of stocks (in thousands) | 9,35,375 | 9,35,375 | 9,35,375 | 9,35,375 | 9,35,375 | 9,35,375 | - |
| Announcement Date | 28/02/22 | 27/02/23 | 28/02/24 | 02/03/25 | 02/03/26 | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.36x | 1.41x | 6.66x | 2.07% | 40Cr | |
| 33.12x | 11.73x | 21.42x | 0.83% | 12TCr | |
| 44.09x | 7.41x | 31.97x | 1.66% | 4.97TCr | |
| 27.31x | 1.27x | 14.39x | -.--% | 4.15TCr | |
| 21.61x | 1.84x | 9.03x | 1.4% | 3.53TCr | |
| 29.8x | 2.14x | 14.28x | 1.53% | 2.98TCr | |
| 29.25x | 4.46x | 17.82x | -.--% | 2.84TCr | |
| 10.66x | 5.98x | 16.55x | 1.4% | 2.63TCr | |
| 30x | 4.66x | 18.4x | 0.76% | 1.75TCr | |
| 24.64x | 3.12x | 13.08x | -.--% | 1.73TCr | |
| Average | 26.49x | 4.40x | 16.36x | 0.96% | 3.64TCr | |
| Weighted average by Cap. | 30.07x | 6.46x | 19.08x | 0.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FORTH Stock
- Valuation Forth Corporation
Select your edition
All financial news and data tailored to specific country editions
