Valuation Internet Thailand

Stocks

End-of-day quote Thailand S.E. Other stock markets 01/07/2026			5-day change	1st Jan Change
4.280 ^THB	+1.90%		+6.47%	+17.58%

14/05	Internet Thailand Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02/03	Internet Thailand Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,310	2,575	2,134	3,282	2,172	2,554	-	-
Change	-	11.47%	-17.13%	53.79%	-33.82%	17.58%	-	-
Enterprise Value (EV) ¹	2,310	2,575	7,624	8,817	8,025	6,632	2,554	2,554
Change	-	11.47%	196.06%	15.64%	-8.98%	-17.36%	-61.49%	0%
P/E	14x	12.9x	9.09x	7.33x	9.1x	7.64x	5.94x	4.55x
PBR	-	-	0.82x	0.96x	0.61x	0.56x	-	-
PEG	-	0.6x	0.5x	0.1x	-0.2x	0.2x	0.2x	0.1x
Capitalization / Revenue	-	1.26x	1.02x	1.3x	0.69x	0.73x	0.66x	0.61x
EV / Revenue	-	1.26x	3.65x	3.48x	2.55x	1.89x	0.66x	0.61x
EV / EBITDA	-	2.55x	7.24x	6.45x	4.51x	3.63x	1.32x	1.2x
EV / EBIT	-	3.49x	9.89x	8.12x	6.61x	5.47x	-	-
EV / FCF	-	-	-5.7x	-4.46x	-8.14x	13.1x	-	-
FCF Yield	-	-	-17.5%	-22.4%	-12.3%	7.66%	-	-
Dividend per Share ²	-	-	0.116	0.119	0.126	0.17	0.21	0.28
Rate of return	-	-	2.72%	2.16%	3.46%	3.97%	4.91%	6.54%
EPS ²	0.33	0.4	0.4688	0.75	0.4	0.56	0.72	0.94
Distribution rate	-	-	24.7%	15.9%	31.5%	30.4%	29.2%	29.8%
Net sales ¹	-	2,044	2,090	2,531	3,145	3,510	3,858	4,191
EBITDA ¹	-	1,012	1,053	1,367	1,778	1,827	1,930	2,123
EBIT ¹	-	737.2	771	1,085	1,214	1,212	-	-
Net income ¹	162.9	201.3	234.6	385	241.7	335	427	564
Net Debt ¹	-	-	5,490	5,535	5,853	4,078	-	-
Reference price ²	4.620	5.150	4.260	5.500	3.640	4.280	4.280	4.280
Nbr of stocks (in thousands)	5,00,042	5,00,042	5,00,967	5,96,740	5,96,740	5,96,740	-	-
Announcement Date	24/02/22	24/02/23	28/02/24	27/02/25	02/03/26	-	-	-

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.($)
INTERNET THAILAND	7.64x	1.89x	3.63x	3.97%	7.67Cr
IBM	27.83x	4.47x	15.6x	2.36%	27TCr
SNOWFLAKE INC.	-91.48x	14.45x	83.68x	-.--%	9.05TCr
TATA CONSULTANCY SERVICES LTD.	12.74x	2.31x	8.57x	6.48%	7.54TCr
ACCENTURE PLC	9.74x	1.07x	5.6x	4.95%	8.02TCr
RELX PLC	18.66x	4.9x	12.1x	3.07%	5.52TCr
INFOSYS LIMITED	12.77x	1.85x	7.76x	6.08%	4.19TCr
FUJITSU LIMITED	12.84x	1.47x	10.06x	1.26%	3.46TCr
NEC CORPORATION	18.45x	1.35x	8.62x	1.07%	3.25TCr
HCL TECHNOLOGIES LIMITED	14.09x	1.78x	8.26x	6.14%	2.94TCr
Average	4.33x	3.55x	16.39x	3.54%	7.09TCr
Weighted average by Cap.	5.61x	4.61x	20.78x	3.11%