|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 39.00 THB | -1.27% |
|
+1.96% | +114.29% |
| May. 14 | DBS Bank Upgrades KCE Electronics to Buy from Hold; Price Target is THB36.50buy bu | MT |
| May. 13 | Phillip Securities Upgrades KCE Electronics to Accumulate from Sell; Price Target is THB33.50 | 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 | 46,101 | - | - |
| Change | - | -47.14% | 18.29% | -55.45% | -25.71% | 114.29% | - | - |
| Enterprise Value (EV) 1 | 105,683 | 57,642 | 65,475 | 28,511 | 20,981 | 45,694 | 45,591 | 46,101 |
| Change | - | -45.46% | 13.59% | -56.45% | -26.41% | 117.79% | -0.22% | 1.12% |
| P/E | 42.9x | 23.7x | 37.9x | 17.6x | 26x | 42.6x | 33x | 28.8x |
| PBR | 7.75x | 4.1x | 4.75x | 2.11x | 1.64x | 3.52x | 3.5x | 3.34x |
| PEG | - | -5.4x | -1.5x | -4.25x | -0.5x | 1.4x | 1.1x | 2x |
| Capitalization / Revenue | 6.96x | 2.98x | 3.98x | 1.95x | 1.65x | 3.34x | 3.11x | 2.96x |
| EV / Revenue | 7.07x | 3.12x | 4.01x | 1.92x | 1.6x | 3.31x | 3.08x | 2.96x |
| EV / EBITDA | 28.3x | 17.3x | 24x | 11.3x | 11.5x | 19.4x | 16.4x | 16.7x |
| EV / EBIT | 39x | 26x | 40.2x | 19.6x | 28.9x | 40.6x | 29.2x | 25.9x |
| EV / FCF | 10,304x | 56.8x | 17.4x | 11.4x | 13.2x | 23.9x | 36.6x | 19.8x |
| FCF Yield | 0.01% | 1.76% | 5.76% | 8.8% | 7.56% | 4.18% | 2.73% | 5.05% |
| Dividend per Share 2 | 1 | 1.6 | 1.2 | 1.3 | 1.2 | 1.125 | 1.234 | 1.294 |
| Rate of return | 1.14% | 3.44% | 2.18% | 5.31% | 6.59% | 2.88% | 3.16% | 3.32% |
| EPS 2 | 2.05 | 1.96 | 1.45 | 1.39 | 0.7 | 0.9162 | 1.181 | 1.353 |
| Distribution rate | 48.8% | 81.6% | 82.8% | 93.5% | 171% | 123% | 104% | 95.6% |
| Net sales 1 | 14,938 | 18,456 | 16,344 | 14,833 | 13,075 | 13,820 | 14,816 | 15,585 |
| EBITDA 1 | 3,733 | 3,328 | 2,724 | 2,522 | 1,824 | 2,359 | 2,772 | 2,757 |
| EBIT 1 | 2,709 | 2,214 | 1,629 | 1,455 | 725 | 1,125 | 1,564 | 1,777 |
| Net income 1 | 2,426 | 2,317 | 1,720 | 1,648 | 832.7 | 1,085 | 1,400 | 1,602 |
| 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 | 39.00 | 39.00 | 39.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 42.57x | 3.31x | 19.37x | 2.88% | 1.39B | |
| 20.68x | 11.61x | 17.22x | 0.39% | 4,719B | |
| 24.63x | 11.67x | 15.82x | 1.03% | 1,984B | |
| 39.73x | 16.4x | 24.15x | 0.73% | 1,715B | |
| 7.57x | 4.39x | 5.29x | 0.23% | 1,122B | |
| 13.41x | 8.17x | 9.89x | 0.05% | 1,102B | |
| 96.39x | 16.81x | 62.99x | -.--% | 844B | |
| -335.86x | 10.63x | 31.64x | -.--% | 605B | |
| 260.28x | 55.69x | 117.9x | -.--% | 337B | |
| 8.48x | 4.43x | 5.39x | 1.15% | 283B | |
| Average | 17.79x | 14.31x | 30.97x | 0.65% | 1,271B | |
| Weighted average by Cap. | 16.22x | 12.64x | 22.38x | 0.45% |
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
