|
End-of-day quote
Thailand S.E.
2026-09-23
|
5-day change | 1st Jan Change | ||
| 14.80 THB | 0.00% |
|
+6.47% | +157.39% |
| Sep. 20 | Forth Corporation Public Company Limited(SET:FORTH) added to S&P Global BMI Index | CI |
| Aug. 17 | Forth Corporation Public Company Limited Establishes New Subsidiary Gallant Fox Company Limited | CI |
Company Valuation: Forth Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,830 | 30,166 | 21,514 | 9,915 | 5,378 | 13,844 | - |
| Change | - | 52.12% | -28.68% | -53.91% | -45.75% | 157.39% | - |
| Enterprise Value (EV) 1 | 22,409 | 30,166 | 21,514 | 9,915 | 5,378 | 17,402 | 17,318 |
| Change | - | 34.61% | -28.68% | -53.91% | -45.75% | 223.54% | -0.48% |
| P/E | 27.5x | 38.9x | 37.7x | 44.2x | 6.53x | 14.7x | 12.5x |
| PBR | 12x | - | - | - | - | 3.89x | 3.22x |
| PEG | - | 4.99x | -1.4x | -0.7x | 0x | 1x | 0.7x |
| Capitalization / Revenue | 2.33x | 3.2x | 2.27x | 1.13x | 0.47x | 1.14x | 1.08x |
| EV / Revenue | 2.63x | 3.2x | 2.27x | 1.13x | 0.47x | 1.43x | 1.36x |
| EV / EBITDA | 16.8x | 19.4x | 14.4x | 8.54x | 2.63x | 6.77x | 6.14x |
| EV / EBIT | 27.2x | 29.6x | 25.6x | 23.5x | 3.97x | 9.71x | 8.63x |
| EV / FCF | - | -41.3x | 36.3x | -70.7x | 5.31x | 40.2x | 46.9x |
| FCF Yield | - | -2.42% | 2.75% | -1.42% | 18.8% | 2.49% | 2.13% |
| Dividend per Share 2 | 0.45 | 0.52 | 0.47 | - | 0.21 | 0.3 | 0.35 |
| Rate of return | 2.12% | 1.61% | 2.04% | - | 3.65% | 2.03% | 2.36% |
| EPS 2 | 0.77 | 0.83 | 0.61 | 0.24 | 0.88 | 1.01 | 1.18 |
| Distribution rate | 58.4% | 62.7% | 77% | - | 23.9% | 29.7% | 29.7% |
| Net sales 1 | 8,513 | 9,431 | 9,492 | 8,767 | 11,350 | 12,134 | 12,761 |
| EBITDA 1 | 1,337 | 1,553 | 1,493 | 1,162 | 2,044 | 2,572 | 2,822 |
| EBIT 1 | 825.1 | 1,019 | 840.8 | 422.6 | 1,354 | 1,792 | 2,007 |
| Net income 1 | 722.8 | 774.9 | 572.6 | 221.3 | 823.7 | 949 | 1,107 |
| Net Debt 1 | 2,579 | - | - | - | - | 3,558 | 3,474 |
| Reference price 2 | 21.20 | 32.25 | 23.00 | 10.60 | 5.75 | 14.80 | 14.80 |
| Nbr of stocks (in thousands) | 935,375 | 935,375 | 935,375 | 935,375 | 935,375 | 935,375 | - |
| Announcement Date | 2/28/22 | 2/27/23 | 2/28/24 | 3/2/25 | 3/2/26 | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.65x | 1.43x | 6.77x | 2.03% | 414M | |
| 32.83x | 11.62x | 21.21x | 0.84% | 117B | |
| 46.09x | 7.74x | 33.4x | 1.59% | 51.96B | |
| 27.29x | 1.27x | 14.38x | -.--% | 41.48B | |
| 20.81x | 1.77x | 8.69x | 1.45% | 34.1B | |
| 29.7x | 2.14x | 14.23x | 1.54% | 29.82B | |
| 29.68x | 4.53x | 18.07x | -.--% | 28.79B | |
| 10.83x | 6.06x | 16.79x | 1.38% | 26.76B | |
| 30.81x | 4.78x | 19.01x | 0.74% | 17.94B | |
| 25.04x | 3.17x | 13.27x | -.--% | 17.55B | |
| Average | 26.77x | 4.45x | 16.58x | 0.96% | 36.61B | |
| Weighted average by Cap. | 30.36x | 6.49x | 19.36x | 0.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FORTH Stock
- Valuation Forth Corporation
Select your edition
All financial news and data tailored to specific country editions
