|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.25 THB | 0.00% |
|
-2.94% | +126.65% |
| 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 | 48,761 | - | - |
| Change | - | -47.14% | 18.29% | -55.45% | -25.71% | 126.65% | - | - |
| Enterprise Value (EV) 1 | 105,683 | 57,642 | 65,475 | 28,511 | 20,981 | 48,354 | 48,251 | 48,761 |
| Change | - | -45.46% | 13.59% | -56.45% | -26.41% | 130.46% | -0.21% | 1.06% |
| P/E | 42.9x | 23.7x | 37.9x | 17.6x | 26x | 44.2x | 34.2x | 29.4x |
| PBR | 7.75x | 4.1x | 4.75x | 2.11x | 1.64x | 3.72x | 3.68x | 3.52x |
| 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 | 3.51x | 3.27x | 3.1x |
| EV / Revenue | 7.07x | 3.12x | 4.01x | 1.92x | 1.6x | 3.48x | 3.24x | 3.1x |
| EV / EBITDA | 28.3x | 17.3x | 24x | 11.3x | 11.5x | 20.5x | 17.2x | 16.3x |
| EV / EBIT | 39x | 26x | 40.2x | 19.6x | 28.9x | 43.8x | 30.8x | 27.3x |
| EV / FCF | 10,304x | 56.8x | 17.4x | 11.4x | 13.2x | 25.3x | 36.4x | 22.1x |
| FCF Yield | 0.01% | 1.76% | 5.76% | 8.8% | 7.56% | 3.95% | 2.74% | 4.52% |
| 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% | 2.69% | 2.98% | 3.22% |
| 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 | 41.25 | 41.25 | 41.25 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.19x | 3.48x | 20.54x | 2.69% | 1.45B | |
| 21.46x | 12.08x | 17.91x | 0.37% | 4,912B | |
| 21.42x | 10.42x | 14.13x | 1.16% | 1,833B | |
| 40.94x | 16.87x | 24.83x | 0.7% | 1,764B | |
| 11.67x | 7.06x | 8.54x | 0.06% | 959B | |
| 5.69x | 3.28x | 3.94x | 0.31% | 903B | |
| 91.78x | 16.02x | 59.98x | -.--% | 808B | |
| -249.09x | 8.44x | 25.13x | -.--% | 478B | |
| 220.75x | 47.07x | 99.71x | -.--% | 285B | |
| 36.78x | 12.63x | 24.29x | 2.03% | 258B | |
| Average | 24.56x | 13.74x | 29.90x | 0.73% | 1,220B | |
| Weighted average by Cap. | 21.39x | 12.42x | 21.69x | 0.5% |
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
