Valuation Samart Aviation Solutions

Stocks

End-of-day quote Thailand S.E. 07/09/2026			5-day change	1st Jan Change
10.90 ^THB	0.00%		-0.91%	-6.84%

07/08	Samart Aviation Solutions Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 4, 2026	CI
07/08	Samart Aviation Solutions Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,304	12,288	7,470	6,895	-	-
Change	-	19.25%	-39.21%	-7.69%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	6,895	6,895	6,895
Change	-	13.55%	-36.16%	-7.69%	0%	0%
P/E	35x	26.3x	13.8x	12.1x	11.1x	10.4x
PBR	8.08x	8.06x	5.43x	4.53x	4.24x	3.55x
PEG	1.1x	0.4x	0.8x	2.06x	1.25x	1.46x
Capitalization / Revenue	6.27x	7x	3.61x	3.48x	3.2x	2.92x
EV / Revenue	0x	0x	0x	3.48x	3.2x	2.92x
EV / EBITDA	0x	0x	0x	8.41x	7.58x	6.69x
EV / EBIT	0x	0x	0x	9x	8.21x	-
EV / FCF	0x	0x	0x	13.3x	11.6x	-
FCF Yield	2.94%	4.2%	8.79%	7.53%	8.61%	-
Dividend per Share ²	0.75	1.1	0.9	0.7967	0.84	0.84
Rate of return	4.66%	5.73%	7.69%	7.31%	7.71%	7.71%
EPS ²	0.46	0.73	0.85	0.9	0.98	1.05
Distribution rate	163%	151%	106%	88.5%	85.7%	80%
Net sales ¹	1,644	1,756	2,071	1,980	2,157	2,360
EBITDA ¹	579.1	710	826.2	820.3	909.7	1,031
EBIT ¹	514.8	642.5	753.3	766.5	840	-
Net income ¹	271.6	464.3	545.8	567.3	628.3	675
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	10.90	10.90	10.90
Nbr of stocks (in thousands)	6,40,000	6,40,000	6,38,425	6,38,425	-	-
Announcement Date	21/02/24	19/02/25	27/02/26	-	-	-

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.($)
SAMART AVIATION SOLUTIONS	12.11x	-	-	7.31%	21Cr
AIRPORTS OF THAILAND	45.8x	13.17x	23.3x	1.3%	2.71TCr
FRAPORT AG	19.3x	3.11x	9.73x	1.63%	658.57Cr
FLUGHAFEN WIEN AG	22.4x	4.36x	10.93x	3.15%	514.95Cr
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	141.5x	-	-	0.35%	481.72Cr
ATHENS INTERNATIONAL AIRPORT AE	15.83x	5.89x	9.74x	6.32%	381.64Cr
ENAV S.P.A.	25.78x	2.5x	9.88x	6.03%	314.46Cr
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	25.32x	1.56x	5.02x	1.92%	302.18Cr
SHENZHEN AIRPORT CO., LTD.	13.53x	2.36x	5.02x	4.31%	202.57Cr
Average	35.73x	4.71x	10.52x	3.59%	621.32Cr
Weighted average by Cap.	43.20x	8.65x	16.63x	2.2%