Valuation IT City

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
7.050 ^THB	+0.71%		-2.08%	+101.43%

15/08	IT City Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
13/08	IT City Public Company Limited Announces Interim Cash Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 11 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	864.7	6,046	1,737	1,114	1,656	1,282
Change	-	599.15%	-71.27%	-35.86%	48.68%	-22.57%
Enterprise Value (EV) ¹	2,780	7,775	3,473	2,633	3,232	2,907
Change	-	179.71%	-55.33%	-24.19%	22.74%	-10.04%
P/E	-21x	29.5x	90.4x	23.5x	11.3x	7.44x
PBR	0.88x	5.07x	1.58x	0.97x	1.35x	0.99x
PEG	-	-0x	-1x	0x	0x	0.4x
Capitalization / Revenue	0.12x	0.69x	0.2x	0.14x	0.18x	0.13x
EV / Revenue	0.4x	0.89x	0.4x	0.32x	0.36x	0.3x
EV / EBITDA	59.7x	22.7x	26.7x	14.5x	9.98x	8.85x
EV / EBIT	-97.3x	29.7x	95.7x	30.3x	14x	12.2x
EV / FCF	10.4x	16.5x	19.8x	8.78x	10.7x	20.3x
FCF Yield	9.64%	6.08%	5.05%	11.4%	9.34%	4.92%
Dividend per Share ²	-	0.3	-	0.1	0.26	0.29
Rate of return	-	1.82%	-	3.29%	5.75%	8.29%
EPS ²	-0.1124	0.5602	0.0524	0.1293	0.3998	0.4707
Distribution rate	-	53.6%	-	77.3%	65%	61.6%
Net sales ¹	7,007	8,714	8,720	8,202	9,035	9,855
EBITDA ¹	46.55	342	130	182.1	323.9	328.6
EBIT ¹	-28.58	261.5	36.31	87	231.1	237.9
Net income ¹	-41.17	205.2	19.22	47.37	146.5	172.5
Net Debt ¹	1,915	1,730	1,737	1,519	1,576	1,625
Reference price ²	2.360	16.500	4.740	3.040	4.520	3.500
Nbr of stocks (in thousands)	3,66,399	3,66,399	3,66,399	3,66,399	3,66,399	3,66,399
Announcement Date	23/02/21	23/02/22	22/02/23	20/02/24	21/02/25	24/02/26

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.($)
IT CITY	-	-	-	-	7.69Cr
BEST BUY CO., INC.	13.09x	0.4x	6.39x	4.39%	1.84TCr
JB HI-FI LIMITED	16.13x	0.71x	8.03x	4.69%	536.49Cr
MOBILE WORLD INVESTMENT CORPORATION	9.85x	0.45x	6.07x	2.86%	413.66Cr
DIEN MAY XANH INVESTMENT	9.45x	-	-	-	375.66Cr
YAMADA HOLDINGS CO., LTD.	12.92x	0.38x	8.21x	2.63%	297.92Cr
CECONOMY AG	8.12x	0.14x	2.87x	2.24%	240.29Cr
COM7	14.77x	0.86x	11.39x	4.16%	214.18Cr
Average	12.04x	0.49x	7.16x	3.49%	491.36Cr
Weighted average by Cap.	12.59x	0.46x	6.82x	3.95%