|
End-of-day quote
Thailand S.E.
20/08/2026
|
5-day change | 1st Jan Change | ||
| 2.580 THB | 0.00% |
|
0.00% | - |
Company Valuation: IBM
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,19,866 | 1,27,382 | 1,49,341 | 2,03,265 | 2,76,878 | 2,20,167 | - | - |
| Change | - | 6.27% | 17.24% | 36.11% | 36.22% | -20.48% | - | - |
| Enterprise Value (EV) 1 | 1,64,013 | 1,69,490 | 1,92,426 | 2,43,433 | 3,23,667 | 2,63,480 | 2,53,731 | 2,48,608 |
| Change | - | 3.34% | 13.53% | 26.51% | 32.96% | -18.6% | -3.7% | -2.02% |
| P/E | 21x | 78.3x | 20.1x | 34.2x | 26.5x | 22.9x | 20.8x | 18.5x |
| PBR | 6.34x | 5.8x | 6.64x | 7.46x | 8.5x | 5.72x | 4.94x | 4.25x |
| PEG | - | -1.1x | 0x | -1.6x | 0.4x | -2.6x | 2x | 1.5x |
| Capitalization / Revenue | 2.09x | 2.1x | 2.41x | 3.24x | 4.1x | 3.13x | 3.01x | 2.86x |
| EV / Revenue | 2.86x | 2.8x | 3.11x | 3.88x | 4.79x | 3.74x | 3.47x | 3.23x |
| EV / EBITDA | - | 11.5x | 12.5x | 14.8x | 16.9x | 13.1x | 11.8x | 10.9x |
| EV / EBIT | - | 17.1x | 17.4x | 21.6x | 22.9x | 17.6x | 15.9x | 14.1x |
| EV / FCF | 25.2x | 18.2x | 17.2x | 19.1x | 22x | 17x | 14.8x | 13.8x |
| FCF Yield | 3.97% | 5.48% | 5.83% | 5.24% | 4.55% | 5.87% | 6.77% | 7.26% |
| Dividend per Share 2 | 6.55 | 6.52 | 6.63 | 6.67 | 6.71 | 6.766 | 6.813 | 6.949 |
| Rate of return | 4.9% | 4.63% | 4.05% | 3.03% | 2.27% | 2.9% | 2.92% | 2.97% |
| EPS 2 | 6.35 | 1.8 | 8.14 | 6.43 | 11.17 | 10.19 | 11.25 | 12.65 |
| Distribution rate | 103% | 362% | 81.4% | 104% | 60.1% | 66.4% | 60.6% | 54.9% |
| Net sales 1 | 57,350 | 60,530 | 61,860 | 62,753 | 67,535 | 70,384 | 73,198 | 76,948 |
| EBITDA 1 | - | 14,739 | 15,447 | 16,400 | 19,200 | 20,153 | 21,555 | 22,784 |
| EBIT 1 | - | 9,937 | 11,052 | 11,263 | 14,126 | 14,973 | 15,999 | 17,606 |
| Net income 1 | 5,743 | 1,639 | 7,502 | 6,023 | 10,593 | 9,867 | 11,298 | 12,433 |
| Net Debt 1 | 44,147 | 42,108 | 43,085 | 40,168 | 46,789 | 43,313 | 33,564 | 28,440 |
| Reference price 2 | 133.66 | 140.89 | 163.55 | 219.83 | 296.21 | 233.69 | 233.69 | 233.69 |
| Nbr of stocks (in thousands) | 8,96,800 | 9,04,126 | 9,13,119 | 9,24,645 | 9,34,735 | 9,42,134 | - | - |
| Announcement Date | 24/01/22 | 25/01/23 | 24/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.94x | 3.74x | 13.07x | 2.9% | 22TCr | |
| -112.76x | 17.91x | 103.21x | -.--% | 11TCr | |
| 13.44x | 1.48x | 7.8x | 3.56% | 11TCr | |
| 14.88x | 2.72x | 10.26x | 5.52% | 8.69TCr | |
| 20.25x | 5.32x | 13.07x | 2.81% | 6.16TCr | |
| 14.81x | 2.15x | 9.14x | 5.26% | 4.78TCr | |
| 21.07x | 1.73x | 10.68x | 1.39% | 4.09TCr | |
| 21.28x | 1.62x | 10.31x | 0.89% | 4.03TCr | |
| 17.96x | 2.33x | 10.83x | 4.81% | 3.73TCr | |
| Average | 3.76x | 4.33x | 20.93x | 3.02% | 8.41TCr | |
| Weighted average by Cap. | -0.50x | 5.12x | 24.60x | 2.92% |
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
- IBM Stock
- IBM23 Stock
- Valuation IBM
Select your edition
All financial news and data tailored to specific country editions
