|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.600 THB | +2.75% |
|
+3.70% | +1.82% |
Company Valuation: Samart Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Market Cap 1 | 4,449 | 6,744 | 5,508 | 5,598 | - |
| Change | - | 51.58% | -18.32% | 1.63% | - |
| Enterprise Value (EV) | 4,449 | 6,744 | 5,508 | 5,598 | 5,598 |
| Change | - | 51.58% | -18.32% | 1.63% | 0% |
| P/E | -11.3x | 51.5x | - | 7.67x | 6.75x |
| PBR | - | - | - | - | - |
| PEG | - | -0x | - | - | 0.5x |
| Capitalization / Revenue | - | 0.66x | 0.5x | 0.47x | 0.45x |
| EV / Revenue | - | 0x | 0x | 0.47x | 0.45x |
| EV / EBITDA | - | - | - | 2.16x | 2x |
| EV / EBIT | - | 0x | 0x | 4.3x | 3.81x |
| EV / FCF | - | - | - | 20x | 4.82x |
| FCF Yield | - | - | - | 5% | 20.7% |
| Dividend per Share 2 | - | - | - | 0.22 | 0.25 |
| Rate of return | - | - | - | 3.93% | 4.46% |
| EPS 2 | -0.39 | 0.13 | - | 0.73 | 0.83 |
| Distribution rate | - | - | - | 30.1% | 30.1% |
| Net sales 1 | - | 10,157 | 10,957 | 11,979 | 12,571 |
| EBITDA 1 | - | - | - | 2,588 | 2,805 |
| EBIT 1 | - | 804.7 | 1,234 | 1,302 | 1,468 |
| Net income 1 | -389.9 | 132.9 | 479.3 | 730 | 833 |
| Net Debt | - | - | - | - | - |
| Reference price 2 | 4.420 | 6.700 | 5.500 | 5.600 | 5.600 |
| Nbr of stocks (in thousands) | 10,06,504 | 10,06,504 | 10,01,504 | 9,99,610 | - |
| Announcement Date | 22/02/24 | 20/02/25 | 26/02/26 | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 16Cr | |
| 27.83x | 4.47x | 15.6x | 2.36% | 27TCr | |
| -91.48x | 14.45x | 83.68x | -.--% | 9.05TCr | |
| 9.74x | 1.07x | 5.6x | 4.95% | 8.02TCr | |
| 12.74x | 2.31x | 8.57x | 6.48% | 7.54TCr | |
| 18.66x | 4.9x | 12.1x | 3.07% | 5.52TCr | |
| 12.77x | 1.85x | 7.76x | 6.08% | 4.19TCr | |
| 12.84x | 1.47x | 10.06x | 1.26% | 3.46TCr | |
| 18.45x | 1.35x | 8.62x | 1.07% | 3.25TCr | |
| 14.09x | 1.78x | 8.26x | 6.14% | 2.94TCr | |
| Average | 3.96x | 3.74x | 17.81x | 3.49% | 7.09TCr | |
| Weighted average by Cap. | 5.61x | 4.61x | 20.78x | 3.11% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAMART Stock
- Valuation Samart Corporation
Select your edition
All financial news and data tailored to specific country editions
