Valuation Samart Aviation Solutions

Stocks

End-of-day quote Thailand S.E. 17/08/2026			5-day change	1st Jan Change
11.80 ^THB	+1.72%		0.00%	+0.85%

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	7,533	-	-
Change	-	19.25%	-39.21%	0.85%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	7,533	7,533	7,533
Change	-	13.55%	-36.16%	0.85%	0%	0%
P/E	35x	26.3x	13.8x	13.1x	12x	11.2x
PBR	8.08x	8.06x	5.43x	4.9x	4.56x	3.84x
PEG	1.1x	0.4x	0.8x	2.23x	1.35x	1.57x
Capitalization / Revenue	6.27x	7x	3.61x	3.81x	3.49x	3.19x
EV / Revenue	0x	0x	0x	3.81x	3.49x	3.19x
EV / EBITDA	0x	0x	0x	9.18x	8.28x	7.31x
EV / EBIT	0x	0x	0x	9.83x	8.97x	-
EV / FCF	0x	0x	0x	14.5x	12.7x	-
FCF Yield	2.94%	4.2%	8.79%	6.89%	7.88%	-
Dividend per Share ²	0.75	1.1	0.9	0.78	0.84	0.84
Rate of return	4.66%	5.73%	7.69%	6.61%	7.12%	7.12%
EPS ²	0.46	0.73	0.85	0.9	0.98	1.05
Distribution rate	163%	151%	106%	86.7%	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	11.80	11.80	11.80
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	12.89x	-	-	6.72%	23Cr
AIRPORTS OF THAILAND	46.62x	13.77x	24.24x	1.26%	2.86TCr
FRAPORT AG	20.53x	3.18x	9.94x	1.53%	686.58Cr
FLUGHAFEN WIEN AG	22.93x	4.35x	11.09x	3.2%	491.61Cr
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.48x	5.6x	8.62x	5.72%	496.34Cr
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	142.5x	-	-	0.35%	484.73Cr
ATHENS INTERNATIONAL AIRPORT AE	16.43x	6.07x	10.03x	6.11%	385.7Cr
ENAV S.P.A.	26.01x	2.52x	9.97x	5.97%	310.44Cr
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	25.79x	1.44x	4.99x	1.93%	284.83Cr
Average	36.36x	5.27x	11.27x	3.64%	668.73Cr
Weighted average by Cap.	42.59x	9.07x	17.09x	2.35%