Valuation Master Ad Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
0.5900 ^THB	-3.28%		-4.84%	+5.36%

14/08	Roctec Global Public Company Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
14/08	Roctec Global Public Company Limited agreed to acquire remaining 18.35% stake in Trans.Ad Solutions Co.,Ltd. from minority shareholders for approximately THB 620 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,005	6,657	4,384	5,764	4,627	4,871
Change	-	66.22%	-34.15%	31.48%	-19.72%	5.26%
Enterprise Value (EV) ¹	4,529	6,185	3,567	4,472	3,038	2,862
Change	-	36.56%	-42.32%	25.34%	-32.07%	-5.77%
P/E	-4.04x	177x	32.8x	24.8x	14.3x	10.2x
PBR	1.32x	1.7x	1.13x	1.4x	1.08x	1.06x
PEG	-	-2x	0x	0.3x	0.4x	0.2x
Capitalization / Revenue	1.91x	3.06x	1.67x	2.2x	1.49x	1.42x
EV / Revenue	2.16x	2.85x	1.36x	1.7x	0.98x	0.83x
EV / EBITDA	-19.1x	25.4x	9.61x	10.3x	5.67x	4.52x
EV / EBIT	-10.3x	61.8x	15x	15.2x	7.99x	5.35x
EV / FCF	3.03x	-7.3x	13.5x	12.2x	9.23x	7.64x
FCF Yield	33%	-13.7%	7.4%	8.2%	10.8%	13.1%
Dividend per Share ²	-	-	-	0.013	0.0165	0.0184
Rate of return	-	-	-	1.83%	2.89%	3.07%
EPS ²	-0.1833	0.004638	0.0164	0.0287	0.04	0.0586
Distribution rate	-	-	-	45.4%	41.3%	31.4%
Net sales ¹	2,097	2,174	2,625	2,625	3,108	3,436
EBITDA ¹	-237.1	243.5	371.1	435.9	535.9	633.2
EBIT ¹	-437.7	100.1	238.5	295.2	380	535.1
Net income ¹	-991.9	33.59	133.5	232.6	340.1	475.7
Net Debt ¹	524.3	-471.6	-816.2	-1,292	-1,590	-2,009
Reference price ²	0.7400	0.8200	0.5400	0.7100	0.5700	0.6000
Nbr of stocks (in thousands)	54,11,981	81,17,972	81,17,972	81,17,976	81,17,976	81,17,977
Announcement Date	24/05/21	25/05/22	23/05/23	23/05/24	30/05/25	22/05/26

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.($)
IBM	21.6x	3.56x	12.43x	3.08%	21TCr
SALESFORCE, INC.	21.58x	4.56x	11.19x	0.77%	19TCr
CLOUDFLARE, INC.	-607.69x	43.23x	177.59x	-.--%	13TCr
SNOWFLAKE INC.	-129.95x	18.06x	99.96x	-.--%	12TCr
ACCENTURE PLC	13.16x	1.47x	7.72x	3.65%	11TCr
TATA CONSULTANCY SERVICES LTD.	13.16x	2.39x	9.01x	6.24%	7.66TCr
RELX PLC	19.26x	5.15x	12.66x	2.91%	5.74TCr
COREWEAVE, INC.	-16.8x	7.28x	12.38x	-.--%	4.74TCr
FUJITSU LIMITED	22.08x	1.83x	11.56x	1.41%	4.34TCr
Average	-71.51x	9.72x	39.39x	2.01%	10.75TCr
Weighted average by Cap.	-81.81x	10.51x	43.30x	1.95%