Valuation nForce Secure

Stocks

End-of-day quote Thailand S.E. Other stock markets 10/08/2026			5-day change	1st Jan Change
14.80 ^THB	-1.99%		+3.50%	+18.40%

14/05	NForce Secure Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
26/02	NForce Secure Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,159	1,479	1,346	1,274	1,284	1,521	-
Change	-	-53.17%	-9.03%	-5.34%	0.81%	18.4%	-
Enterprise Value (EV)	3,159	1,479	1,346	1,274	1,284	1,521	1,521
Change	-	-53.17%	-9.03%	-5.34%	0.81%	18.4%	0%
P/E	45.2x	27.2x	14.7x	11x	10.6x	10.9x	9.67x
PBR	5.68x	-	-	-	1.67x	-	-
PEG	-	-1.2x	0.2x	0.4x	2.4x	0.7x	0.8x
Capitalization / Revenue	3.84x	1.66x	1.26x	1.03x	0.99x	1.07x	0.97x
EV / Revenue	0x	0x	0x	0x	0x	1.07x	0.97x
EV / EBITDA	0x	0x	0x	-	0x	7.88x	7.04x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.18	0.3	0.3	0.9	1	1.09	1.22
Rate of return	0.59%	2.08%	2.29%	7.26%	8%	7.36%	8.24%
EPS ²	0.68	0.53	0.89	1.13	1.18	1.36	1.53
Distribution rate	26.5%	56.6%	33.7%	79.6%	84.7%	80.1%	79.7%
Net sales ¹	823.4	893.9	1,066	1,238	1,303	1,425	1,560
EBITDA ¹	86.04	82.66	133.3	-	162.7	193	216
EBIT	73.99	-	-	133.8	148.3	-	-
Net income ¹	61.11	55.06	91.77	115.6	121.5	140	157
Net Debt	-	-	-	-	-	-	-
Reference price ²	30.75	14.40	13.10	12.40	12.50	14.80	14.80
Nbr of stocks (in thousands)	1,02,741	1,02,741	1,02,741	1,02,741	1,02,741	1,02,741	-
Announcement Date	28/02/22	22/02/23	29/02/24	27/02/25	26/02/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NFORCE SECURE	11.1x	-	-	7.22%	4.71Cr
PALO ALTO NETWORKS, INC.	267.59x	25.65x	78.27x	-.--%	30TCr
CROWDSTRIKE HOLDINGS, INC.	1337.03x	35.87x	120.59x	-.--%	22TCr
FORTINET, INC.	51.69x	13.84x	36.47x	-.--%	12TCr
RUBRIK, INC.	-72.63x	10.81x	283.61x	-.--%	1.85TCr
GEN DIGITAL INC.	17.49x	4.48x	8.97x	1.74%	1.75TCr
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.51x	3.63x	8.91x	-.--%	1.31TCr
SAILPOINT, INC.	-55.76x	7.89x	40.12x	-.--%	1.06TCr
SANGFOR TECHNOLOGIES INC.	79.09x	4.91x	70.25x	0.21%	779.08Cr
BLACKBERRY LIMITED	78.17x	8.26x	37.32x	-	526.91Cr
Average	173.03x	12.82x	76.06x	1.02%	7.05TCr
Weighted average by Cap.	534.86x	24.90x	85.87x	0.05%