Valuation Thaicom

Stocks

End-of-day quote Thailand S.E. 20/10/2026			5-day change	1st Jan Change
9.700 ^THB	-0.51%		+1.04%	+12.14%

28/09	Gulf Space Technology Public Company Limited will Change its Ticker to GST from THCOM	CI
22/09	Thaicom Public Company Limited will Change its Name to Gulf Space Technology Public Company Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,386	15,784	14,469	13,920	9,481	10,632	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	12.14%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	11,359	14,618	10,632
Change	-	-9.24%	6.89%	3.9%	-26.44%	14.99%	28.69%	-27.27%
P/E	86.9x	360x	41.3x	-635x	216x	55.4x	97x	24.9x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	1.07x	1.05x	-
PEG	-	-5.2x	0x	6x	-1x	0x	-2.3x	0x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	5.15x	3.68x	3.74x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	5.5x	5.06x	3.74x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	17.2x	13.6x	7.25x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	-46.7x	189x	29.8x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-11.3x	-5.34x	15.4x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-8.86%	-18.7%	6.51%
Dividend per Share ²	-	0.5	0.13	-	-	-	0.05	-
Rate of return	-	3.47%	0.98%	-	-	-	0.52%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.175	0.1	0.39
Distribution rate	-	1,250%	40.6%	-	-	-	50%	-
Net sales ¹	3,303	3,096	2,627	2,413	2,474	2,066	2,889	2,846
EBITDA ¹	1,189	1,107	899	579.9	809.4	661.5	1,077	1,467
EBIT ¹	69.19	486.3	249	-21.09	130	-243	77.5	357
Net income ¹	143.6	42.21	353.6	-22.84	40	193	111	432
Net Debt ¹	936.8	-3,692	-1,543	-491.6	397.3	727	3,986	-
Reference price ²	11.300	14.400	13.200	12.700	8.650	9.700	9.700	9.700
Nbr of stocks (in thousands)	10,96,102	10,96,102	10,96,102	10,96,102	10,96,102	10,96,102	-	-
Announcement Date	04/02/22	10/02/23	08/02/24	07/02/25	10/02/26	-	-	-

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.($)
THAICOM	50x	5.17x	14.42x	-.--%	32Cr
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1553.55x	43.32x	88.17x	-	2,00800Cr
SOFTBANK GROUP CORP.	36.64x	5.68x	23.57x	0.23%	17TCr
T-MOBILE US, INC.	14.25x	2.65x	6.69x	2.66%	17TCr
AT&T INC.	9.76x	2.38x	6.38x	4.78%	16TCr
BHARTI AIRTEL LIMITED	29.25x	5.32x	9.32x	1.78%	12TCr
COMCAST CORPORATION	7.34x	1.32x	4.79x	6.06%	7.77TCr
SOFTBANK CORP.	19.43x	2.21x	8.38x	3.59%	7.45TCr
KDDI CORPORATION	14.71x	2.39x	7.83x	2.86%	7.08TCr
VODAFONE GROUP PLC	13.38x	1.42x	4.84x	3.38%	3.7TCr
Average	174.83x	7.19x	17.44x	2.81%	28.92TCr
Weighted average by Cap.	1,084.68x	31.10x	64.37x	2.86%