Valuation Interlink Telecom Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 21/10/2026			5-day change	1st Jan Change
1.730 ^THB	+1.76%		+10.19%	+25.36%

01/10	Interlink Telecom Public Company Limited Wins Selection For Two Projects Under The Provincial Electricity Authority's Project For The Organization Of Telecommunication Cables On Utility Poles Within Total Budget Of THB 266,605,291.95	CI
14/09	Krungsri Securities Upgrades Interlink Telecom to Buy from Neutral; Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,361	4,707	3,000	2,736	2,783	3,607	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	29.6%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,607	3,607	3,607
Change	-	-30.91%	-58.19%	-8.8%	1.72%	29.6%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	34.6x	28.8x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.69x	0.69x	0.68x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.4x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.62x	1.38x	1.35x
EV / Revenue	0x	0x	0x	0x	0x	1.62x	1.38x	1.35x
EV / EBITDA	0x	0x	0x	0x	0x	5.6x	4.57x	4.43x
EV / EBIT	0x	0x	0x	0x	-0x	13.1x	11x	9.72x
EV / FCF	-	0x	-0x	0x	-0x	-66.6x	8.51x	8.97x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.5%	11.8%	11.2%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.16%	1.16%	1.16%
EPS ²	0.22	0.18	0.19	0.22	-0.13	-	0.05	0.06
Distribution rate	-	35.3%	36.6%	-	-	-	40%	33.3%
Net sales ¹	2,466	3,393	2,714	2,672	2,824	2,225	2,618	2,674
EBITDA ¹	790.2	858.5	889.4	778.3	463.5	644	790	815
EBIT ¹	469.4	517.1	511.9	550.7	-101.1	276	327	371
Net income ¹	250.8	251.7	272.1	304	-176.2	112	97	118.5
Net Debt	4,025	2,469	-	-	-	-	-	-
Reference price ²	5.100	3.580	2.160	1.970	1.380	1.730	1.730	1.730
Nbr of stocks (in thousands)	12,47,165	13,14,728	13,88,930	13,88,930	20,16,930	20,85,149	-	-
Announcement Date	22/02/22	24/02/23	27/02/24	26/02/25	25/02/26	-	-	-

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.($)
VERIZON COMMUNICATIONS, INC.	9.89x	2.43x	6.4x	6.34%	19TCr
DEUTSCHE TELEKOM AG	12.3x	2.07x	5.35x	4.38%	14TCr
NTT, INC.	13.83x	1.88x	8.2x	3.02%	9.12TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.58x	1.92x	4.82x	2.61%	6.83TCr
SAUDI TELECOM COMPANY	14.33x	2.59x	8.06x	5.35%	5.49TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	22.73x	5.23x	19.09x	4.79%	5.39TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.09x	2.64x	5.83x	4.53%	4.95TCr
ORANGE	9.39x	1.71x	5.19x	5.51%	4.27TCr
SWISSCOM AG	25.11x	3.37x	7.4x	4.02%	4.2TCr
Average	14.92x	2.65x	7.82x	4.51%	8.07TCr
Weighted average by Cap.	13.52x	2.49x	7.29x	4.7%