|
Market Closed -
Deutsche Boerse AG
11:34:53 28/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 0.0955 EUR | -1.04% |
|
-3.05% | +6.70% |
Projected Income Statement: Internet Thailand
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,044 | 2,090 | 2,531 | 3,145 | 3,258 | 3,392 | 3,425 |
| Change | - | - | 2.21% | 21.14% | 24.24% | 3.6% | 4.11% | 0.97% |
| EBITDA 1 | - | 1,012 | 1,053 | 1,367 | 1,778 | 1,470 | 1,676 | 1,843 |
| Change | - | - | 4.13% | 29.82% | 30.04% | -17.33% | 14.01% | 9.96% |
| EBIT | - | 737.2 | 771 | 1,085 | 1,214 | - | - | - |
| Change | - | - | 4.57% | 40.79% | 11.87% | - | - | - |
| Interest Paid 1 | - | -591 | -691 | -985.1 | - | -1,005 | - | - |
| Earnings before Tax (EBT) | - | 144.9 | 176.5 | 324.1 | 176.3 | - | - | - |
| Change | - | - | 21.74% | 83.7% | -45.6% | - | - | - |
| Net income 1 | 162.9 | 201.3 | 234.6 | 385 | 241.7 | 376 | 571 | 589 |
| Change | - | 23.56% | 16.55% | 64.13% | -37.22% | 55.58% | 51.86% | 3.15% |
| Announcement Date | 24/02/22 | 24/02/23 | 28/02/24 | 27/02/25 | 02/03/26 | - | - | - |
1THB in Million
Estimates
Forecast Balance Sheet: Internet Thailand
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | 5,490 | 5,535 | 5,853 | - | - | - |
| Change | - | - | - | 0.82% | 5.75% | - | - | - |
| Announcement Date | 24/02/22 | 24/02/23 | 28/02/24 | 27/02/25 | 02/03/26 | - | - | - |
Estimates
Cash Flow Forecast: Internet Thailand
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 446.1 | 1,026 | 2,237 | 1,685 | 2,103 | 2,855 |
| Change | - | 129.94% | 118.07% | -24.67% | 24.81% | 35.75% |
| Free Cash Flow (FCF) 1 | -164.5 | -29.09 | -2,088 | -1,269 | -2,073 | -1,893 |
| Change | - | 82.32% | -7,077.19% | 39.22% | -63.36% | 8.68% |
| Announcement Date | 01/03/21 | 24/02/22 | 24/02/23 | 28/02/24 | 27/02/25 | 02/03/26 |
1THB in Million
Estimates
Forecast Financial Ratios: Internet Thailand
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | 49.48% | 50.41% | 54.02% | 56.54% | 45.12% | 49.41% | 53.81% |
| EBIT Margin (%) | - | 36.06% | 36.9% | 42.88% | 38.61% | - | - | - |
| EBT Margin (%) | - | 7.09% | 8.44% | 12.81% | 5.61% | - | - | - |
| Net margin (%) | - | 9.84% | 11.23% | 15.21% | 7.69% | 11.54% | 16.83% | 17.2% |
| FCF margin (%) | - | - | -63.96% | -78.13% | -31.33% | - | - | - |
| FCF / Net Income (%) | - | - | -569.78% | -513.7% | -407.71% | - | - | - |
Profitability | ||||||||
| ROA | - | - | 1.95% | 2.65% | 1.36% | - | - | - |
| ROE | - | - | 9.46% | 12.77% | 6.99% | 10.2% | 14.3% | 14.3% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | 5.21x | 4.05x | 3.29x | - | - | - |
| Debt / Free cash flow | - | - | -4.11x | -2.8x | -5.94x | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | 80.64% | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | 159.97% | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | -126.08% | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | 0.116 | 0.119 | 0.126 | 0.19 | 0.29 | 0.3 |
| Change | - | - | - | 2.59% | 5.88% | 50.79% | 52.63% | 3.45% |
| Book Value Per Share 1 | - | - | 5.22 | 5.719 | 6 | - | - | - |
| Change | - | - | - | 9.56% | 4.91% | - | - | - |
| EPS 1 | 0.33 | 0.4 | 0.4688 | 0.75 | 0.4 | 0.63 | 0.96 | 0.99 |
| Change | - | 21.21% | 17.2% | 59.99% | -46.67% | 57.5% | 52.38% | 3.13% |
| Nbr of stocks (in thousands) | 5,00,042 | 5,00,042 | 5,00,967 | 5,96,740 | 5,96,740 | 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
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 6.38x | 4.19x |
| PBR | - | - |
| EV / Sales | 0.74x | 0.71x |
| Yield | 4.73% | 7.21% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
4.020THB
Average target price
5.850THB
Spread / Average Target
+45.52%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- INET Stock
- IE2A Stock
- Financials Internet Thailand
Select your edition
All financial news and data tailored to specific country editions
