Valuation Microsoft Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 14/08/2026			5-day change	1st Jan Change
5.500 ^THB	0.00%		+3.77%	-

02:14am	Gates Foundation discloses new FedEx Freight, Home Depot stakes	RE
01:32am	S&P 500 ends lower as investors weigh data, Middle East tensions	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	19,20,840	25,32,081	33,21,869	36,97,022	27,70,955	36,89,605	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	33.15%	-	-
Enterprise Value (EV) ¹	18,65,864	24,68,056	32,91,263	36,45,608	27,34,406	36,43,139	36,41,115	37,89,175
Change	-	32.27%	33.35%	10.77%	-24.99%	33.23%	-0.06%	4.07%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	25.2x	21x	17.3x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.46x	5.05x	3.93x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.58x	1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.43x	7.88x	6.5x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.31x	7.77x	6.68x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.2x	12.3x	10.2x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20x	16.8x	14.4x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	113x	80x	43.2x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.89%	1.25%	2.31%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.898	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.78%	0.86%	0.89%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.66	28.76
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	18%	15.4%
Net sales ¹	1,98,270	2,11,915	2,45,122	2,81,724	3,31,839	3,91,172	4,68,371	5,67,246
EBITDA ¹	97,843	1,03,555	1,31,720	1,62,681	1,98,685	2,40,272	2,96,274	3,69,739
EBIT ¹	83,383	89,694	1,09,433	1,28,528	1,55,237	1,82,061	2,17,149	2,62,589
Net income ¹	72,738	72,361	88,136	1,01,832	1,33,749	1,47,042	1,76,466	2,12,963
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-46,466	-48,490	99,570
Reference price ²	256.83	340.54	446.95	497.41	373.02	496.88	496.88	496.88
Nbr of stocks (in thousands)	74,79,033	74,35,488	74,32,306	74,32,544	74,28,435	74,25,545	-	-
Announcement Date	26/07/22	25/07/23	30/07/24	30/07/25	29/07/26	-	-	-

¹USD in Million²USD

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.($)
MICROSOFT CORPORATION	25.22x	9.31x	15.16x	0.78%	3,69000Cr
PALANTIR TECHNOLOGIES INC.	118.18x	51.07x	82.89x	-.--%	43TCr
DATADOG, INC.	449.83x	19.26x	75.78x	-.--%	9.06TCr
CADENCE DESIGN SYSTEMS, INC.	67.44x	14.22x	29.99x	-.--%	8.92TCr
SYNOPSYS, INC.	152.58x	8.92x	22.76x	-.--%	7.88TCr
SEA LIMITED	40.99x	2.13x	16.96x	-.--%	7.55TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	118.26x	5.19x	24.1x	-.--%	4.52TCr
ATLASSIAN CORPORATION	-305.31x	6.36x	21.07x	-.--%	4.21TCr
TWILIO INC.	29.13x	5.99x	28.72x	-.--%	3.83TCr
Average	77.37x	13.60x	35.27x	0.09%	50.88TCr
Weighted average by Cap.	43.53x	13.31x	23.43x	0.63%