Valuation Interlink Telecom

Stocks

End-of-day quote Thailand S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
1.710 ^THB	+4.27%		+0.59%	+23.91%

28/05	Krungsri Securities Downgrades Interlink Telecom to Neutral from Buy, Price Target is THB1.48	MT
12/05	Interlink Telecom Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	3,449	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	23.91%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,449	3,449	3,449
Change	-	-30.91%	-58.19%	-8.8%	1.72%	23.91%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	34.2x	28.5x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.7x	0.68x	0.67x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.4x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.55x	1.32x	1.29x
EV / Revenue	0x	0x	0x	0x	0x	1.55x	1.32x	1.29x
EV / EBITDA	0x	0x	0x	0x	0x	5.36x	4.37x	4.23x
EV / EBIT	0x	0x	0x	0x	-0x	12.5x	10.5x	9.3x
EV / FCF	-	0x	-0x	0x	-0x	-63.7x	8.13x	8.57x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.57%	12.3%	11.7%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.17%	1.17%	1.17%
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	1.710	1.710	1.710
Nbr of stocks (in thousands)	12,47,165	13,14,728	13,88,930	13,88,930	20,16,930	20,16,930	-	-
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	-	-	-	-	10Cr
CHINA MOBILE LIMITED	11.71x	1.38x	4.41x	6.75%	23TCr
VERIZON COMMUNICATIONS, INC.	10.33x	2.49x	6.58x	6.03%	19TCr
DEUTSCHE TELEKOM AG	13.06x	2.12x	5.52x	4.21%	15TCr
CHINA TELECOM CORPORATION LIMITED	12.24x	0.87x	3.24x	6.5%	8.08TCr
NTT, INC.	12.17x	1.76x	7.53x	3.54%	7.79TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.71x	1.99x	5.03x	2.5%	7.64TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	5.65TCr
SAUDI TELECOM COMPANY	14.67x	2.67x	8.35x	5.1%	5.73TCr
ORANGE	14.48x	1.8x	5.53x	4.76%	5.07TCr
Average	13.92x	2.27x	7.32x	4.87%	9.77TCr
Weighted average by Cap.	12.82x	2.08x	6.38x	5.28%