Valuation Samart Aviation Solutions Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
11.10 ^THB	-0.89%		-4.31%	-5.13%

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	7,087	-	-
Change	-	19.25%	-39.21%	-5.13%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	7,087	7,087	7,087
Change	-	13.55%	-36.16%	-5.13%	0%	0%
P/E	35x	26.3x	13.8x	12.3x	11.3x	10.6x
PBR	8.08x	8.06x	5.43x	4.61x	4.29x	3.62x
PEG	1.1x	0.4x	0.8x	2.09x	1.27x	1.48x
Capitalization / Revenue	6.27x	7x	3.61x	3.58x	3.28x	3x
EV / Revenue	0x	0x	0x	3.58x	3.28x	3x
EV / EBITDA	0x	0x	0x	8.64x	7.79x	6.87x
EV / EBIT	0x	0x	0x	9.25x	8.44x	-
EV / FCF	0x	0x	0x	13.7x	11.9x	-
FCF Yield	2.94%	4.2%	8.79%	7.32%	8.38%	-
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%	7.03%	7.57%	7.57%
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	11.10	11.10	11.10
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.($)
AIRPORTS OF THAILAND	49.14x	14.42x	25.38x	1.15%	2.93TCr
FRAPORT AG	19.85x	3.15x	9.84x	1.59%	680.08Cr
FLUGHAFEN WIEN AG	22.53x	4.36x	11.02x	3.18%	515.04Cr
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	13.28x	5.52x	8.5x	5.81%	494.1Cr
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	140.5x	-	-	0.36%	477.58Cr
ATHENS INTERNATIONAL AIRPORT AE	16.29x	6.03x	9.98x	6.14%	394.29Cr
ENAV S.P.A.	25.89x	2.51x	9.92x	6%	316.97Cr
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	25.45x	1.41x	4.89x	1.96%	282.94Cr
Average	39.12x	5.34x	11.36x	3.27%	761.49Cr
Weighted average by Cap.	43.44x	9.43x	17.71x	2.3%