Valuation Interlink Telecom

Stocks

End-of-day quote Thailand S.E. 01/10/2026			5-day change	1st Jan Change
1.560 ^THB	+4.00%		-3.70%	+13.04%

14/09	Krungsri Securities Upgrades Interlink Telecom to Buy from Neutral; Price Target is THB2	MT
10/08	Interlink Telecom Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	3,253	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	16.87%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,253	3,253	3,253
Change	-	-30.91%	-58.19%	-8.8%	1.72%	16.87%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	31.2x	26x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.62x	0.62x	0.61x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.3x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.46x	1.24x	1.22x
EV / Revenue	0x	0x	0x	0x	0x	1.46x	1.24x	1.22x
EV / EBITDA	0x	0x	0x	0x	0x	5.05x	4.12x	3.99x
EV / EBIT	0x	0x	0x	0x	-0x	11.8x	9.95x	8.77x
EV / FCF	-	0x	-0x	0x	-0x	-60x	7.67x	8.08x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.67%	13%	12.4%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.28%	1.28%	1.28%
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	1.560	1.560	1.560
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERLINK TELECOM	-	-	-	1.33%	9.31Cr
CHINA MOBILE LIMITED	11.09x	1.31x	4.17x	6.98%	22TCr
VERIZON COMMUNICATIONS, INC.	10.14x	2.46x	6.51x	6.15%	19TCr
DEUTSCHE TELEKOM AG	12.57x	2.11x	5.45x	4.32%	14TCr
NTT, INC.	13.44x	1.85x	8.05x	3.12%	8.89TCr
CHINA TELECOM CORPORATION LIMITED	11.81x	0.9x	3.37x	6.47%	8.06TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.41x	1.76x	4.45x	2.87%	6.4TCr
SAUDI TELECOM COMPANY	14.82x	2.64x	8.24x	5.17%	5.68TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	22.87x	5.26x	19.2x	4.78%	5.43TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.82x	2.74x	6.13x	4.38%	5.13TCr
Average	13.66x	2.34x	7.28x	4.56%	9.52TCr
Weighted average by Cap.	12.52x	2.09x	6.35x	5.36%