Valuation Samart Telcoms

Stocks

End-of-day quote Thailand S.E. 01/09/2026			5-day change	1st Jan Change
2.980 ^THB	-0.67%		-1.97%	-28.37%

13/08	Samart Telcoms Public Company Limited Announces Interim Cash Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 10 September 2026	CI
13/08	Samart Telcoms 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	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,090	3,708	4,264	1,792	4,017	2,571
Change	-	20%	15%	-57.97%	124.14%	-36%
Enterprise Value (EV) ¹	4,036	5,118	5,333	2,483	3,841	2,351
Change	-	26.81%	4.22%	-53.45%	54.71%	-38.79%
P/E	-10.7x	60.4x	16.4x	25x	34.8x	25.6x
PBR	0.93x	1.09x	1.19x	0.51x	1.11x	0.71x
PEG	-	-0x	0x	-0.3x	0.6x	-2x
Capitalization / Revenue	0.57x	0.81x	0.86x	0.4x	0.96x	0.48x
EV / Revenue	0.74x	1.12x	1.08x	0.55x	0.92x	0.44x
EV / EBITDA	7.89x	14.3x	13.7x	5.88x	7.13x	3.53x
EV / EBIT	-11.8x	62.3x	74.1x	59.5x	45.1x	11.9x
EV / FCF	1.64x	-19.3x	168x	12.1x	5.31x	3.92x
FCF Yield	61.1%	-5.18%	0.6%	8.26%	18.8%	25.5%
Dividend per Share ²	-	0.05	0.21	0.06	0.11	0.12
Rate of return	-	0.83%	3.04%	2.07%	1.69%	2.88%
EPS ²	-0.4652	0.0993	0.4216	0.116	0.1867	0.1622
Distribution rate	-	50.3%	49.8%	51.7%	58.9%	74%
Net sales ¹	5,431	4,581	4,947	4,489	4,183	5,385
EBITDA ¹	511.7	358.4	389.2	422	538.5	666.2
EBIT ¹	-342.1	82.16	72.01	41.7	85.13	196.8
Net income ¹	-287.5	61.38	260.6	71.69	115.4	100.2
Net Debt ¹	945.7	1,410	1,069	690.3	-176.3	-219.9
Reference price ²	5.000	6.000	6.900	2.900	6.500	4.160
Nbr of stocks (in thousands)	6,18,000	6,18,000	6,18,000	6,18,000	6,18,000	6,18,000
Announcement Date	23/02/21	24/02/22	23/02/23	22/02/24	20/02/25	26/02/26

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 TELCOMS	-	-	-	-	5.54Cr
VERIZON COMMUNICATIONS, INC.	11.07x	2.59x	6.86x	5.61%	21TCr
DEUTSCHE TELEKOM AG	13.8x	2.18x	5.02x	3.97%	16TCr
NTT, INC.	13.89x	1.86x	8x	3.04%	8.93TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.63x	1.78x	4.5x	2.81%	6.93TCr
SAUDI TELECOM COMPANY	15.58x	2.72x	8.51x	4.98%	5.9TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	24.03x	5.42x	19.8x	4.54%	5.72TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.66x	2.76x	6.18x	4.43%	5.07TCr
ORANGE	11.58x	1.75x	5.3x	5.07%	4.78TCr
SWISSCOM AG	23.39x	3.2x	7.03x	4.29%	4.01TCr
Average	15.63x	2.70x	7.91x	4.31%	7.8TCr
Weighted average by Cap.	14.25x	2.56x	7.35x	4.43%