Valuation Thaicom

Stocks

End-of-day quote Thailand S.E. 25/08/2026			5-day change	1st Jan Change
11.10 ^THB	-0.89%		+0.91%	+28.32%

07/08	Thaicom Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
17/07	Yuanta Securities Downgrades Thaicom to Hold from Buy; Price Target is THB13	MT

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	12,386	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	30.64%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	13,082	16,246	12,386
Change	-	-9.24%	6.89%	3.9%	-26.44%	32.43%	24.19%	-23.76%
P/E	86.9x	360x	41.3x	-635x	216x	57.9x	96.9x	48.1x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	1.24x	1.22x	-
PEG	-	-5.2x	0x	6x	-1x	0x	-2.4x	0x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	5.95x	4.24x	4.35x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	6.28x	5.56x	4.35x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	17.1x	14.2x	7.57x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	-58.1x	114x	21x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-7.77x	-6.04x	17.9x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-12.9%	-16.6%	5.59%
Dividend per Share ²	-	0.5	0.13	-	-	-	0.05	-
Rate of return	-	3.47%	0.98%	-	-	-	0.44%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.195	0.1167	0.235
Distribution rate	-	1,250%	40.6%	-	-	-	42.9%	-
Net sales ¹	3,303	3,096	2,627	2,413	2,474	2,083	2,922	2,846
EBITDA ¹	1,189	1,107	899	579.9	809.4	764	1,142	1,636
EBIT ¹	69.19	486.3	249	-21.09	130	-225	142	589
Net income ¹	143.6	42.21	353.6	-22.84	40	72.33	128.7	262
Net Debt ¹	936.8	-3,692	-1,543	-491.6	397.3	696	3,860	-
Reference price ²	11.30	14.40	13.20	12.70	8.65	11.30	11.30	11.30
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	57.95x	6.28x	17.12x	-.--%	38Cr
COMCAST CORPORATION	9.04x	1.47x	5.34x	4.86%	9.65TCr
ECHOSTAR CORPORATION	2.38x	2.41x	16.29x	-.--%	2.49TCr
AST SPACEMOBILE, INC.	-26.25x	118.65x	-51.7x	-.--%	1.8TCr
GLOBALSTAR, INC.	-131.97x	35.56x	72.71x	-.--%	1.06TCr
IRIDIUM COMMUNICATIONS INC.	52.06x	7.03x	13.31x	1.31%	500.13Cr
SKY PERFECT JSAT CORPORATION	22x	4.39x	10.55x	2.23%	384.33Cr
EUTELSAT COMMUNICATIONS	-5.86x	3.12x	5.94x	-.--%	251.67Cr
SES S.A.	-12.11x	2.34x	5.42x	10.38%	234.67Cr
Average	-3.64x	20.14x	10.55x	2.09%	1.82TCr
Weighted average by Cap.	-3.75x	16.93x	5.51x	3.1%