Valuation Samart Aviation Solutions

Stocks

End-of-day quote Thailand S.E. 19/10/2026			5-day change	1st Jan Change
10.80 ^THB	0.00%		0.00%	-7.69%

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	12.4x	11x	10.1x
PBR	8.08x	8.06x	5.43x	4.42x	4.24x	3.64x
PEG	1.1x	0.4x	0.8x	5.27x	0.9x	1.13x
Capitalization / Revenue	6.27x	7x	3.61x	3.51x	3.2x	2.96x
EV / Revenue	0x	0x	0x	3.51x	3.2x	2.96x
EV / EBITDA	0x	0x	0x	8.48x	7.57x	6.81x
EV / EBIT	0x	0x	0x	9.07x	8.16x	7.37x
EV / FCF	0x	0x	0x	12.8x	11.1x	9.34x
FCF Yield	2.94%	4.2%	8.79%	7.84%	8.99%	10.7%
Dividend per Share ²	0.75	1.1	0.9	0.8325	0.8925	0.885
Rate of return	4.66%	5.73%	7.69%	7.71%	8.26%	8.19%
EPS ²	0.46	0.73	0.85	0.87	0.9825	1.07
Distribution rate	163%	151%	106%	95.7%	90.8%	82.7%
Net sales ¹	1,644	1,756	2,071	1,966	2,156	2,332
EBITDA ¹	579.1	710	826.2	813	910.8	1,013
EBIT ¹	514.8	642.5	753.3	760.3	845	936
Net income ¹	271.6	464.3	545.8	556.2	628.5	686
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	10.80	10.80	10.80
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	12.41x	-	-	7.71%	21Cr
AENA S.M.E., S.A.	16.39x	6.37x	10.78x	4.74%	4.3TCr
AIRPORTS OF THAILAND	42.35x	12.28x	21.71x	1.42%	2.47TCr
CHINA TOURISM GROUP DUTY FREE CORPORATION LIMITED	22.2x	1.23x	9.31x	2.09%	1.51TCr
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	17.89x	5.9x	11.28x	5.3%	1.21TCr
AÉROPORTS DE PARIS	17.7x	2.86x	8.45x	3.68%	1.21TCr
GMR AIRPORTS LIMITED	142.87x	8.07x	20.04x	-.--%	1TCr
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	22.17x	2.89x	6.64x	2.3%	865.06Cr
AUCKLAND INTERNATIONAL AIRPORT LIMITED	43.71x	16.03x	22.61x	1.69%	783.49Cr
FLUGHAFEN ZÜRICH AG	18.58x	5.36x	9.71x	4.06%	720.48Cr
Average	35.63x	6.78x	13.39x	3.3%	1.41TCr
Weighted average by Cap.	32.80x	6.91x	13.39x	3.14%