Valuation KCE Electronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 03/09/2026			5-day change	1st Jan Change
57.25 ^THB	-2.14%		+5.05%	+214.56%

26/08	Fitch Affirms KCE Electronics National Long-Term Rating with Stable Outlook	MT
19/08	Maybank Research Upgrades KCE Electronics to Hold from Sell; Price Target is THB53	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,03,980	54,961	65,015	28,961	21,514	67,675	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	214.56%	-	-
Enterprise Value (EV) ¹	1,05,683	57,642	65,475	28,511	20,981	67,353	67,108	67,486
Change	-	-45.46%	13.59%	-56.45%	-26.41%	221.02%	-0.36%	0.56%
P/E	42.9x	23.7x	37.9x	17.6x	26x	49.3x	33.9x	31.9x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	5.11x	4.91x	4.71x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	0.7x	0.7x	5.27x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	4.6x	4.04x	3.86x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	4.57x	4x	3.85x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	24.8x	19.2x	18.7x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	43.9x	30.5x	29.3x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	39.9x	40.4x	24.4x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	2.51%	2.48%	4.1%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.18	1.395	1.421
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	2.06%	2.44%	2.48%
EPS ²	2.05	1.96	1.45	1.39	0.7	1.162	1.691	1.793
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	102%	82.5%	79.2%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	14,723	16,764	17,549
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,718	3,488	3,610
EBIT ¹	2,709	2,214	1,629	1,455	725	1,534	2,203	2,300
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,381	2,001	2,119
Net Debt ¹	1,703	2,680	460.4	-449.9	-533	-322	-566.5	-188.5
Reference price ²	88.00	46.50	55.00	24.50	18.20	57.25	57.25	57.25
Nbr of stocks (in thousands)	11,81,590	11,81,966	11,82,089	11,82,089	11,82,089	11,82,089	-	-
Announcement Date	08/02/22	07/02/23	13/02/24	24/02/25	10/02/26	-	-	-

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.($)
NVIDIA CORPORATION	22.51x	12.81x	19.39x	0.33%	5,41900Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.21x	10.89x	14.76x	1.14%	1,94700Cr
BROADCOM INC.	40.67x	16.73x	24.59x	0.71%	1,74700Cr
MICRON TECHNOLOGY, INC.	13.16x	7.99x	9.65x	0.06%	1,08000Cr
SK HYNIX INC.	4.61x	2.85x	3.43x	0.23%	87TCr
AMD (ADVANCED MICRO DEVICES)	79.77x	14.44x	54.28x	-.--%	75TCr
INTEL CORPORATION	-39.03x	7.87x	21.89x	-.--%	47TCr
ARM HOLDINGS PLC	186.88x	40.73x	83.05x	-.--%	25TCr
Average	41.35x	14.29x	28.88x	0.31%	1,56600Cr
Weighted average by Cap.	27.33x	12.42x	20.90x	0.44%