|
End-of-day quote
Thailand S.E.
22/10/2026
|
5-day change | 1st Jan Change | ||
| 0.0300 THB | +50.00% |
|
+50.00% | -25.00% |
Company Valuation: Samart Digital
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,511 | 6,375 | 2,684 | 1,192 | 1,381 | 1,381 |
| Change | - | 81.59% | -57.9% | -55.6% | 15.85% | 0% |
| Enterprise Value (EV) 1 | 6,710 | 9,322 | 5,532 | 3,181 | 2,889 | 2,613 |
| Change | - | 38.92% | -40.66% | -42.5% | -9.16% | -9.58% |
| P/E | -10.2x | -17.7x | -2.15x | -0.8x | 256x | 22.4x |
| PBR | 8.63x | 8.29x | 32.1x | 5.99x | 4.21x | 3.55x |
| PEG | - | 3.65x | -0x | 0x | -3x | 0x |
| Capitalization / Revenue | 5.36x | 15.7x | 4.21x | 0.62x | 2.13x | 2.55x |
| EV / Revenue | 10.2x | 22.9x | 8.68x | 1.67x | 4.46x | 4.82x |
| EV / EBITDA | 248x | -175x | -179x | -479x | 9.19x | 7.83x |
| EV / EBIT | -56.4x | -61.8x | -42.4x | -19.5x | 22.8x | 16.6x |
| EV / FCF | 19.2x | -26.8x | 20.5x | -114x | 196x | 13.4x |
| FCF Yield | 5.19% | -3.73% | 4.88% | -0.88% | 0.51% | 7.49% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.0303 | -0.0288 | -0.0882 | -0.05 | 0.000156 | 0.001783 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 655.1 | 406.6 | 637.5 | 1,907 | 647.4 | 542.4 |
| EBITDA 1 | 27.05 | -53.27 | -30.98 | -6.64 | 314.4 | 333.8 |
| EBIT 1 | -118.9 | -150.8 | -130.6 | -162.7 | 126.5 | 157.1 |
| Net income 1 | -342.9 | -332.2 | -1,175 | -753.5 | 5.037 | 61.56 |
| Net Debt 1 | 3,200 | 2,947 | 2,848 | 1,989 | 1,509 | 1,232 |
| Reference price 2 | 0.3100 | 0.5100 | 0.1900 | 0.0400 | 0.0400 | 0.0400 |
| Nbr of stocks (in thousands) | 1,13,24,423 | 1,24,99,844 | 1,41,26,269 | 2,97,93,016 | 3,45,16,369 | 3,45,16,369 |
| Announcement Date | 23/02/21 | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | 26/02/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 3.07Cr | |
| 14.9x | 0.46x | 7.31x | 3.88% | 2.09TCr | |
| 16.41x | 0.72x | 8.16x | 4.62% | 549.85Cr | |
| 10.13x | 0.47x | 6.28x | 2.78% | 427.75Cr | |
| 9.31x | - | - | - | 372.22Cr | |
| 13.42x | 0.39x | 8.42x | 2.53% | 310.41Cr | |
| 7.78x | 0.14x | 2.84x | 2.21% | 242.18Cr | |
| 15.95x | 0.92x | 12.23x | 3.83% | 234.22Cr | |
| Average | 12.56x | 0.52x | 7.54x | 3.31% | 529.18Cr | |
| Weighted average by Cap. | 13.66x | 0.50x | 7.43x | 3.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SDC Stock
- Valuation Samart Digital
Select your edition
All financial news and data tailored to specific country editions
