Valuation Samart Aviation Solutions

Stocks

End-of-day quote Thailand S.E. 28/09/2026			5-day change	1st Jan Change
10.90 ^THB	0.00%		+0.93%	-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	6,959	-	-
Change	-	19.25%	-39.21%	-6.84%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	6,959	6,959	6,959
Change	-	13.55%	-36.16%	-6.84%	0%	0%
P/E	35x	26.3x	13.8x	12.2x	11.1x	10.2x
PBR	8.08x	8.06x	5.43x	4.47x	4.2x	3.67x
PEG	1.1x	0.4x	0.8x	2.59x	1x	1.18x
Capitalization / Revenue	6.27x	7x	3.61x	3.52x	3.23x	2.98x
EV / Revenue	0x	0x	0x	3.52x	3.23x	2.98x
EV / EBITDA	0x	0x	0x	8.46x	7.63x	6.87x
EV / EBIT	0x	0x	0x	9.06x	8.21x	7.43x
EV / FCF	0x	0x	0x	12.7x	11.2x	9.43x
FCF Yield	2.94%	4.2%	8.79%	7.89%	8.95%	10.6%
Dividend per Share ²	0.75	1.1	0.9	0.81	0.855	0.885
Rate of return	4.66%	5.73%	7.69%	7.43%	7.84%	8.12%
EPS ²	0.46	0.73	0.85	0.89	0.985	1.07
Distribution rate	163%	151%	106%	91%	86.8%	82.7%
Net sales ¹	1,644	1,756	2,071	1,977	2,156	2,332
EBITDA ¹	579.1	710	826.2	822.5	912.5	1,013
EBIT ¹	514.8	642.5	753.3	768.3	847.7	936
Net income ¹	271.6	464.3	545.8	565.2	631.2	686
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAMART AVIATION SOLUTIONS	12.25x	-	-	7.43%	21Cr
AIRPORTS OF THAILAND	45.63x	13.17x	23.29x	1.3%	2.66TCr
FRAPORT AG	19.51x	3.12x	9.77x	1.62%	650.8Cr
FLUGHAFEN WIEN AG	22.49x	4.37x	10.97x	3.14%	505.44Cr
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	14.23x	5.76x	8.89x	5.5%	493.29Cr
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	133x	-	-	0.38%	452.66Cr
ATHENS INTERNATIONAL AIRPORT AE	18.56x	6.74x	11.19x	5.39%	438.62Cr
ENAV S.P.A.	25.42x	2.46x	9.74x	6.11%	303.12Cr
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	24.52x	1.56x	5.02x	1.98%	292.51Cr
Average	35.07x	5.31x	11.27x	3.65%	645.94Cr
Weighted average by Cap.	40.56x	8.66x	16.38x	2.4%