Valuation Forth Corporation

Stocks

End-of-day quote Thailand S.E. 2026-08-25			5-day change	1st Jan Change
16.10 ^THB	-1.23%		-11.05%	+180.00%

Aug. 17	Forth Corporation Public Company Limited Establishes New Subsidiary Gallant Fox Company Limited	CI
Aug. 16	Forth Corporation Public Company Limited Announces Interim Dividend Payment for Period of 01 January 2026 to 30 June 2026, Payable on 11 September 2026	CI

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	15,060	-
Change	-	52.12%	-28.68%	-53.91%	-45.75%	180%	-
Enterprise Value (EV) ¹	22,409	30,166	21,514	9,915	5,378	18,618	18,534
Change	-	34.61%	-28.68%	-53.91%	-45.75%	246.15%	-0.45%
P/E	27.5x	38.9x	37.7x	44.2x	6.53x	15.9x	13.6x
PBR	12x	-	-	-	-	4.24x	3.5x
PEG	-	4.99x	-1.4x	-0.7x	0x	1.1x	0.8x
Capitalization / Revenue	2.33x	3.2x	2.27x	1.13x	0.47x	1.24x	1.18x
EV / Revenue	2.63x	3.2x	2.27x	1.13x	0.47x	1.53x	1.45x
EV / EBITDA	16.8x	19.4x	14.4x	8.54x	2.63x	7.24x	6.57x
EV / EBIT	27.2x	29.6x	25.6x	23.5x	3.97x	10.4x	9.23x
EV / FCF	-	-41.3x	36.3x	-70.7x	5.31x	43x	50.2x
FCF Yield	-	-2.42%	2.75%	-1.42%	18.8%	2.33%	1.99%
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%	1.86%	2.17%
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	16.10	16.10
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

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.($)
FORTH CORPORATION	15.94x	1.53x	7.24x	1.86%	460M
KEYENCE CORPORATION	35.31x	12.58x	22.98x	0.78%	125B
SHENGYI TECHNOLOGY CO.,LTD.	41.56x	6.95x	29.98x	1.89%	46.62B
FLEX LTD.	26.55x	1.23x	14.12x	-.--%	40.36B
TDK CORPORATION	23.33x	1.96x	9.48x	1.32%	36.33B
KYOCERA CORPORATION	30.44x	2.14x	14.81x	1.55%	29.36B
TELEDYNE TECHNOLOGIES INCORPORATED	30x	4.56x	18.21x	-.--%	29.06B
HEXAGON AB	11.3x	6.28x	17.51x	1.34%	28.57B
HALMA PLC	31.2x	4.79x	19.13x	0.74%	18.41B
ZEBRA TECHNOLOGIES CORPORATION	24.21x	3.09x	12.94x	-.--%	17.06B
Average	26.98x	4.51x	16.64x	0.95%	37.15B
Weighted average by Cap.	30.59x	6.83x	19.46x	0.89%