Valuation Tongfu Microelectronics Co.,Ltd Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
1.970 ^THB	-2.48%		-7.08%	-

18/09	EVAS Intelligence Technology Co., Ltd. announced that it has received CNY 2 billion in funding from a group of investors	CI
14/09	Tongfu Microelectronics Raises 4.21 Billion Yuan in Private Placement	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,708	21,805	34,928	44,845	57,213	86,351	-	-
Change	-	-15.18%	60.18%	28.39%	27.58%	50.93%	-	-
Enterprise Value (EV) ¹	30,824	29,785	44,468	55,243	70,571	98,518	95,216	91,684
Change	-	-3.37%	49.3%	24.23%	27.75%	39.6%	-3.35%	-3.71%
P/E	27x	44.5x	210x	65.7x	47.1x	54.3x	45.7x	38.1x
PBR	2.48x	1.8x	2.52x	3.05x	3.69x	4.86x	4.55x	4.09x
PEG	-	-0.9x	-3x	0x	0.6x	1.8x	2.4x	1.9x
Capitalization / Revenue	1.63x	1.02x	1.57x	1.88x	2.05x	2.63x	2.29x	2.03x
EV / Revenue	1.95x	1.39x	2x	2.31x	2.53x	3x	2.53x	2.15x
EV / EBITDA	10.4x	8.67x	11.8x	12.1x	13.5x	14.6x	12.9x	11.2x
EV / EBIT	32.6x	63.2x	183x	52.6x	40.4x	46.9x	37.4x	30.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.097	0.012	0.045	0.081	0.0807	0.1332	0.1281
Rate of return	-	0.59%	0.05%	0.15%	0.21%	0.14%	0.23%	0.23%
EPS ²	0.72	0.37	0.11	0.45	0.8	1.048	1.244	1.492
Distribution rate	-	26.2%	10.9%	10%	10.1%	7.7%	10.7%	8.58%
Net sales ¹	15,812	21,429	22,269	23,882	27,921	32,881	37,667	42,614
EBITDA ¹	2,969	3,437	3,783	4,549	5,242	6,755	7,393	8,151
EBIT ¹	945.6	471.3	243	1,049	1,748	2,099	2,545	2,985
Net income ¹	953.6	502	169.4	677.6	1,219	1,570	1,916	2,244
Net Debt ¹	5,116	7,980	9,540	10,398	13,357	12,167	8,864	5,333
Reference price ²	19.43	16.48	23.12	29.55	37.70	56.90	56.90	56.90
Nbr of stocks (in thousands)	13,23,117	13,23,117	15,10,714	15,17,597	15,17,597	15,17,597	-	-
Announcement Date	10/03/22	29/03/23	12/04/24	11/04/25	16/04/26	-	-	-

¹CNY in Million²CNY

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.($)
ASML HOLDING N.V.	41.39x	13.98x	31.73x	0.57%	70TCr
APPLIED MATERIALS, INC.	38.8x	11.77x	34.04x	0.38%	41TCr
LAM RESEARCH CORPORATION	34.94x	11.63x	28.61x	0.35%	41TCr
KLA CORPORATION	36.23x	14.19x	29.43x	0.49%	25TCr
TOKYO ELECTRON LIMITED	34.3x	7.75x	23.62x	1.42%	17TCr
ADVANTEST CORPORATION	36.71x	13.74x	26.72x	0.26%	16TCr
ASE TECHNOLOGY HOLDING CO., LTD.	37.42x	4.03x	18.58x	1.38%	9.7TCr
NAURA TECHNOLOGY GROUP CO., LTD.	59.72x	8.86x	47.16x	0.15%	6.66TCr
TERADYNE, INC.	45.16x	12.03x	33.92x	0.13%	6.27TCr
Average	40.52x	10.89x	30.42x	0.57%	25.81TCr
Weighted average by Cap.	38.85x	12.11x	30.34x	0.54%