Valuation Microsoft Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 25/09/2026			5-day change	1st Jan Change
5.550 ^THB	+0.91%		0.00%	-

10:31am	Six big takeaways from a turbulent week of UN diplomacy	RE
05:58am	OpenAI's models accessed public US Census, SEC data, Bloomberg News reports	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	38,32,844	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	38.32%	-	-
Enterprise Value (EV) ¹	18,65,864	24,68,056	32,91,263	36,45,608	27,34,406	37,86,378	37,84,354	39,32,413
Change	-	32.27%	33.35%	10.77%	-24.99%	38.47%	-0.05%	3.91%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	26.2x	21.9x	17.9x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.71x	5.25x	4.09x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.69x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.8x	8.2x	6.77x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.68x	8.1x	6.94x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.8x	12.8x	10.6x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.8x	17.4x	15x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	117x	82.6x	41.7x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.85%	1.21%	2.4%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.968	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.77%	0.83%	0.86%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.57	28.89
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	20.1%	18.1%	15.3%
Net sales ¹	1,98,270	2,11,915	2,45,122	2,81,724	3,31,839	3,91,037	4,67,272	5,66,565
EBITDA ¹	97,843	1,03,555	1,31,720	1,62,681	1,98,685	2,39,224	2,95,248	3,69,739
EBIT ¹	83,383	89,694	1,09,433	1,28,528	1,55,237	1,82,180	2,17,066	2,61,531
Net income ¹	72,738	72,361	88,136	1,01,832	1,33,749	1,46,972	1,75,768	2,12,952
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	516.17	516.17	516.17
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	26.2x	9.68x	15.83x	0.77%	3,83300Cr
PALANTIR TECHNOLOGIES INC.	124.16x	54.2x	87.97x	-.--%	46TCr
DATADOG, INC.	479.02x	20.52x	81.15x	-.--%	9.63TCr
CADENCE DESIGN SYSTEMS, INC.	67.86x	14.32x	30.19x	-.--%	8.98TCr
SYNOPSYS, INC.	107.18x	9.08x	24.25x	-.--%	8.16TCr
SEA LIMITED	33.64x	1.62x	12.95x	-.--%	6.1TCr
ATLASSIAN CORPORATION	188.3x	6.04x	23.37x	-.--%	4.75TCr
TWILIO INC.	32.1x	6.69x	32.11x	-.--%	4.24TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	109.33x	4.32x	20.97x	-.--%	3.77TCr
Average	129.75x	14.05x	36.53x	0.09%	52.72TCr
Weighted average by Cap.	49.41x	14.05x	24.72x	0.62%