Valuation Sammakorn

Stocks

End-of-day quote Thailand S.E. 28/08/2026			5-day change	1st Jan Change
0.8000 ^THB	-1.23%		0.00%	+11.11%

04/08	Sammakorn Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05/05	Sammakorn posts QTRLY profit attributable 156.8 mln baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	776.6	1,213	911.4	750.9	577.6	462.1
Change	-	56.2%	-24.87%	-17.61%	-23.08%	-20%
Enterprise Value (EV) ¹	2,384	2,751	2,471	2,970	2,800	2,199
Change	-	15.42%	-10.19%	20.19%	-5.71%	-21.48%
P/E	19.1x	28.8x	8.09x	21.6x	-11.4x	-24x
PBR	0.33x	0.51x	0.37x	0.31x	0.25x	0.2x
PEG	-	7.34x	0x	-0.3x	0x	0.4x
Capitalization / Revenue	0.47x	0.84x	0.38x	0.37x	0.36x	0.3x
EV / Revenue	1.43x	1.91x	1.03x	1.48x	1.77x	1.41x
EV / EBITDA	17.2x	23.3x	11.4x	19.2x	36.5x	22.9x
EV / EBIT	23.5x	34x	13.9x	26x	81.1x	41.7x
EV / FCF	4.45x	7.68x	-2.86x	-1.56x	-245x	4.88x
FCF Yield	22.5%	13%	-34.9%	-64.2%	-0.41%	20.5%
Dividend per Share ²	0.03	0.04	0.1	0.03	-	0.02
Rate of return	2.48%	2.12%	7.04%	2.56%	-	2.78%
EPS ²	0.0632	0.0657	0.1754	0.0541	-0.0791	-0.03
Distribution rate	47.5%	60.9%	57%	55.5%	-	-66.7%
Net sales ¹	1,669	1,442	2,404	2,003	1,583	1,562
EBITDA ¹	138.6	117.9	216	154.8	76.78	96.17
EBIT ¹	101.5	80.88	177.9	114.2	34.53	52.69
Net income ¹	40.55	42.15	112.6	34.7	-50.77	-19.46
Net Debt ¹	1,607	1,538	1,560	2,219	2,223	1,736
Reference price ²	1.2100	1.8900	1.4200	1.1700	0.9000	0.7200
Nbr of stocks (in thousands)	6,41,800	6,41,800	6,41,800	6,41,800	6,41,800	6,41,800
Announcement Date	19/02/21	18/02/22	21/02/23	20/02/24	20/02/25	25/02/26

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.($)
SAMMAKORN	-	-	-	-	1.55Cr
VINGROUP	62.84x	-	-	-	6.79TCr
VINHOMES	9.96x	3.8x	8.73x	-.--%	2.3TCr
VONOVIA SE	7.8x	16.09x	19.1x	6.46%	1.95TCr
EMAAR DEVELOPMENT	4.07x	0.07x	0.12x	7.84%	1.39TCr
DEUTSCHE WOHNEN SE	8.31x	16.8x	-	6.36%	829.16Cr
OPEN HOUSE GROUP CO., LTD.	7.42x	0.78x	6.58x	2.71%	549.42Cr
CHINA VANKE CO., LTD.	-1.92x	1.64x	-252.54x	-.--%	526.8Cr
LEG IMMOBILIEN SE	4.77x	13.57x	19.68x	6.01%	440.25Cr
IIDA GROUP HOLDINGS CO., LTD.	9.27x	0.57x	7.26x	4.07%	406.19Cr
Average	12.50x	6.67x	-27.30x	4.18%	1.52TCr
Weighted average by Cap.	32.02x	7.35x	-7.96x	4.12%