|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.75 THB | +0.60% |
|
-7.73% | +129.40% |
| Jul. 10 | Tisco Securities Upgrades KCE Electronics to Hold from Sell; Price Target is THB33.50 | MT |
| Jul. 10 | Krungsri Securities Starts KCE Electronics at Buy With THB50.50 Price Target | MT |
Company Valuation: KCE Electronics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 103,980 | 54,961 | 65,015 | 28,961 | 21,514 | 49,352 | - | - |
| Change | - | -47.14% | 18.29% | -55.45% | -25.71% | 129.4% | - | - |
| Enterprise Value (EV) 1 | 105,683 | 57,642 | 65,475 | 28,511 | 20,981 | 48,945 | 48,842 | 49,352 |
| Change | - | -45.46% | 13.59% | -56.45% | -26.41% | 133.28% | -0.21% | 1.04% |
| P/E | 42.9x | 23.7x | 37.9x | 17.6x | 26x | 44.7x | 34.6x | 29.7x |
| PBR | 7.75x | 4.1x | 4.75x | 2.11x | 1.64x | 3.77x | 3.73x | 3.56x |
| PEG | - | -5.4x | -1.5x | -4.25x | -0.5x | 1.3x | 1.2x | 1.8x |
| Capitalization / Revenue | 6.96x | 2.98x | 3.98x | 1.95x | 1.65x | 3.55x | 3.31x | 3.14x |
| EV / Revenue | 7.07x | 3.12x | 4.01x | 1.92x | 1.6x | 3.52x | 3.28x | 3.14x |
| EV / EBITDA | 28.3x | 17.3x | 24x | 11.3x | 11.5x | 20.8x | 17.4x | 16.5x |
| EV / EBIT | 39x | 26x | 40.2x | 19.6x | 28.9x | 44.3x | 31.2x | 27.7x |
| EV / FCF | 10,304x | 56.8x | 17.4x | 11.4x | 13.2x | 25.6x | 36.9x | 22.4x |
| FCF Yield | 0.01% | 1.76% | 5.76% | 8.8% | 7.56% | 3.9% | 2.71% | 4.47% |
| Dividend per Share 2 | 1 | 1.6 | 1.2 | 1.3 | 1.2 | 1.109 | 1.228 | 1.33 |
| Rate of return | 1.14% | 3.44% | 2.18% | 5.31% | 6.59% | 2.66% | 2.94% | 3.19% |
| EPS 2 | 2.05 | 1.96 | 1.45 | 1.39 | 0.7 | 0.9336 | 1.207 | 1.404 |
| Distribution rate | 48.8% | 81.6% | 82.8% | 93.5% | 171% | 119% | 102% | 94.7% |
| Net sales 1 | 14,938 | 18,456 | 16,344 | 14,833 | 13,075 | 13,887 | 14,890 | 15,727 |
| EBITDA 1 | 3,733 | 3,328 | 2,724 | 2,522 | 1,824 | 2,354 | 2,801 | 2,999 |
| EBIT 1 | 2,709 | 2,214 | 1,629 | 1,455 | 725 | 1,105 | 1,567 | 1,784 |
| Net income 1 | 2,426 | 2,317 | 1,720 | 1,648 | 832.7 | 1,105 | 1,431 | 1,663 |
| Net Debt 1 | 1,703 | 2,680 | 460.4 | -449.9 | -533 | -407.5 | -510 | - |
| Reference price 2 | 88.00 | 46.50 | 55.00 | 24.50 | 18.20 | 41.75 | 41.75 | 41.75 |
| Nbr of stocks (in thousands) | 1,181,590 | 1,181,966 | 1,182,089 | 1,182,089 | 1,182,089 | 1,182,089 | - | - |
| Announcement Date | 2/8/22 | 2/7/23 | 2/13/24 | 2/24/25 | 2/10/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.45x | 3.5x | 20.67x | 2.67% | 1.46B | |
| 21.92x | 12.35x | 18.32x | 0.37% | 5,021B | |
| 22.67x | 11.08x | 15.05x | 1.12% | 1,930B | |
| 42.68x | 17.57x | 25.87x | 0.68% | 1,839B | |
| 13.35x | 8.12x | 9.81x | 0.05% | 1,096B | |
| 5.67x | 3.27x | 3.93x | 0.31% | 904B | |
| 100.79x | 17.62x | 65.98x | -.--% | 888B | |
| -276.37x | 9.31x | 27.53x | -.--% | 530B | |
| 239.88x | 51.1x | 108.39x | -.--% | 309B | |
| 6.13x | 3.15x | 3.81x | 1.36% | 205B | |
| Average | 22.12x | 13.71x | 29.94x | 0.66% | 1,272B | |
| Weighted average by Cap. | 21.27x | 12.94x | 22.83x | 0.46% |
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
- KCE Stock
- Valuation KCE Electronics
Select your edition
All financial news and data tailored to specific country editions
