Valuation Seafco

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
2.820 ^THB	+1.44%		-0.70%	+35.58%

03/10	Seafco Public Company Limited Receives New Projects With Asia Mission Education Network Company Limited, CKST-OR JOINT VENTURE And CHIANGRAILAND ASSOCIATES CO., LTD. With Total Construction Value Of THB 204,000,000	CI
30/09	Seafco Bags Three New Orders Worth THB204 Million in September	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,462	2,752	1,864	1,611	1,644	2,229	-	-
Change	-	-20.51%	-32.26%	-13.56%	2.04%	35.58%	-	-
Enterprise Value (EV)	3,832	2,941	1,923	1,611	1,644	2,229	2,229	2,229
Change	-	-23.25%	-34.6%	-16.22%	2.04%	35.58%	0%	0%
P/E	-58.5x	-20.7x	11x	1,000x	9.86x	8.81x	10.8x	10.4x
PBR	2.23x	1.93x	1.17x	0.98x	1.01x	1.29x	1.2x	1.12x
PEG	-	-0x	-0x	-10.1x	0x	0.2x	-0.6x	2.7x
Capitalization / Revenue	2.41x	3.52x	1.04x	1.27x	1.07x	1.27x	1.23x	1.2x
EV / Revenue	0x	0x	0x	0x	0x	1.27x	1.23x	1.2x
EV / EBITDA	0x	-0x	0x	0x	0x	4.51x	5.07x	4.9x
EV / EBIT	-0x	-0x	0x	-0x	0x	6.67x	8.08x	7.74x
EV / FCF	0x	0x	0x	0x	0x	11x	17.6x	16.1x
FCF Yield	2.9%	4.48%	16.1%	5.59%	21.1%	9.1%	5.69%	6.22%
Dividend per Share ²	-	-	0.0818	0.03	0.12	0.13	0.1	0.11
Rate of return	-	-	3.57%	1.5%	5.77%	4.61%	3.55%	3.9%
EPS ²	-0.0727	-0.1636	0.2091	0.002	0.211	0.32	0.26	0.27
Distribution rate	-	-	39.1%	1,500%	56.9%	40.6%	38.5%	40.7%
Net sales ¹	1,435	781.2	1,786	1,273	1,539	1,752	1,818	1,856
EBITDA ¹	119.8	-5.929	344.5	130.8	404.3	494	440	455
EBIT ¹	-88.9	-164.2	209	-2.376	247.4	334	276	288
Net income ¹	-56.64	-129.5	169.4	1.359	167	258	212	223
Net Debt	370	189.1	59.12	-	-	-	-	-
Reference price ²	4.255	3.382	2.291	2.000	2.080	2.820	2.820	2.820
Nbr of stocks (in thousands)	8,13,679	8,13,679	8,13,679	8,05,622	7,90,438	7,90,438	-	-
Announcement Date	28/02/22	27/02/23	22/02/24	21/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SEAFCO	8.81x	-	-	4.61%	6.6Cr
QUANTA SERVICES, INC.	47.16x	2.2x	20.94x	0.08%	8.22TCr
VINCI	11.77x	1.02x	5.59x	4.98%	6.61TCr
LARSEN & TOUBRO LIMITED	24.54x	1.91x	18.83x	1.19%	5.28TCr
COMFORT SYSTEMS USA, INC.	23.87x	2.93x	15.88x	0.28%	4.05TCr
FERROVIAL N.V.	46.44x	3.75x	23.63x	2.09%	3.59TCr
HOCHTIEF AG	24.65x	0.61x	10.11x	2.52%	3.01TCr
EMCOR GROUP, INC.	19.4x	1.35x	12.61x	0.24%	2.86TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	2.79TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.18x	2.94%	2.61TCr
Average	23.26x	1.61x	13.38x	2.44%	3.9TCr
Weighted average by Cap.	27.08x	1.74x	14.32x	2.04%