|
End-of-day quote
Thailand S.E.
20/10/2026
|
5-day change | 1st Jan Change | ||
| 2.640 THB | +0.76% |
|
0.00% | - |
| 02:39am | Trading Day: Tech it away | RE |
| 02:31am | TRADING DAY-Tech it away | RE |
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 | 2,27,921 | - | - |
| Change | - | 6.27% | 17.24% | 36.11% | 36.22% | -17.68% | - | - |
| Enterprise Value (EV) 1 | 1,64,013 | 1,69,490 | 1,92,426 | 2,43,433 | 3,23,667 | 2,71,234 | 2,61,485 | 2,56,362 |
| Change | - | 3.34% | 13.53% | 26.51% | 32.96% | -16.2% | -3.59% | -1.96% |
| P/E | 21x | 78.3x | 20.1x | 34.2x | 26.5x | 24.8x | 22.4x | 19.9x |
| PBR | 6.34x | 5.8x | 6.64x | 7.46x | 8.5x | 6.15x | 5.31x | 4.57x |
| PEG | - | -1.1x | 0x | -1.6x | 0.4x | -2.71x | 2.1x | 1.6x |
| Capitalization / Revenue | 2.09x | 2.1x | 2.41x | 3.24x | 4.1x | 3.24x | 3.12x | 2.96x |
| EV / Revenue | 2.86x | 2.8x | 3.11x | 3.88x | 4.79x | 3.85x | 3.58x | 3.33x |
| EV / EBITDA | - | 11.5x | 12.5x | 14.8x | 16.9x | 13.5x | 12.2x | 11.3x |
| EV / EBIT | - | 17.1x | 17.4x | 21.6x | 22.9x | 18.2x | 16.4x | 14.6x |
| EV / FCF | 25.2x | 18.2x | 17.2x | 19.1x | 22x | 17.5x | 15.3x | 14.1x |
| FCF Yield | 3.97% | 5.48% | 5.83% | 5.24% | 4.55% | 5.72% | 6.53% | 7.07% |
| Dividend per Share 2 | 6.55 | 6.52 | 6.63 | 6.67 | 6.71 | 6.766 | 6.817 | 6.949 |
| Rate of return | 4.9% | 4.63% | 4.05% | 3.03% | 2.27% | 2.69% | 2.71% | 2.76% |
| EPS 2 | 6.35 | 1.8 | 8.14 | 6.43 | 11.17 | 10.15 | 11.22 | 12.63 |
| Distribution rate | 103% | 362% | 81.4% | 104% | 60.1% | 66.7% | 60.7% | 55% |
| Net sales 1 | 57,350 | 60,530 | 61,860 | 62,753 | 67,535 | 70,385 | 73,102 | 76,907 |
| EBITDA 1 | - | 14,739 | 15,447 | 16,400 | 19,200 | 20,088 | 21,347 | 22,787 |
| EBIT 1 | - | 9,937 | 11,052 | 11,263 | 14,126 | 14,917 | 15,920 | 17,612 |
| Net income 1 | 5,743 | 1,639 | 7,502 | 6,023 | 10,593 | 9,791 | 11,165 | 12,416 |
| 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 | 251.46 | 251.46 | 251.46 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.84x | 3.85x | 13.5x | 2.8% | 23TCr | |
| 23.2x | 4.87x | 11.94x | 0.71% | 20TCr | |
| 16.33x | 1.86x | 9.56x | 2.9% | 14TCr | |
| -125.81x | 17.46x | 95.99x | -.--% | 11TCr | |
| -503.2x | 35.72x | 146.72x | -.--% | 10TCr | |
| 16.05x | 2.89x | 11.16x | 5.02% | 9.4TCr | |
| 22.72x | 5.88x | 14.44x | 2.49% | 6.81TCr | |
| 14.79x | 2.15x | 9.15x | 5.27% | 4.83TCr | |
| 24.57x | 2.04x | 12.93x | 1.27% | 4.82TCr | |
| Average | -54.17x | 8.52x | 36.15x | 2.27% | 11.6TCr | |
| Weighted average by Cap. | -47.05x | 8.30x | 34.45x | 2.06% |
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
- IBM03 Stock
- Valuation IBM
Select your edition
All financial news and data tailored to specific country editions
