|
End-of-day quote
Thailand S.E.
2026-08-25
|
5-day change | 1st Jan Change | ||
| 55.25 THB | +0.91% |
|
+2.79% | +203.57% |
| 12:01am | Fitch Affirms KCE Electronics National Long-Term Rating with Stable Outlook | MT |
| Aug. 19 | Maybank Research Upgrades KCE Electronics to Hold from Sell; Price Target is THB53 | 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 | 65,310 | - | - |
| Change | - | -47.14% | 18.29% | -55.45% | -25.71% | 203.57% | - | - |
| Enterprise Value (EV) 1 | 105,683 | 57,642 | 65,475 | 28,511 | 20,981 | 64,988 | 64,744 | 65,122 |
| Change | - | -45.46% | 13.59% | -56.45% | -26.41% | 209.75% | -0.38% | 0.58% |
| P/E | 42.9x | 23.7x | 37.9x | 17.6x | 26x | 46.5x | 32.7x | 30.8x |
| PBR | 7.75x | 4.1x | 4.75x | 2.11x | 1.64x | 4.93x | 4.74x | 4.54x |
| PEG | - | -5.4x | -1.5x | -4.25x | -0.5x | 0.7x | 0.8x | 5.09x |
| Capitalization / Revenue | 6.96x | 2.98x | 3.98x | 1.95x | 1.65x | 4.43x | 3.9x | 3.72x |
| EV / Revenue | 7.07x | 3.12x | 4.01x | 1.92x | 1.6x | 4.4x | 3.86x | 3.71x |
| EV / EBITDA | 28.3x | 17.3x | 24x | 11.3x | 11.5x | 23.9x | 18.6x | 18x |
| EV / EBIT | 39x | 26x | 40.2x | 19.6x | 28.9x | 42.6x | 29.4x | 28.3x |
| EV / FCF | 10,304x | 56.8x | 17.4x | 11.4x | 13.2x | 38.5x | 38.9x | 23.5x |
| FCF Yield | 0.01% | 1.76% | 5.76% | 8.8% | 7.56% | 2.6% | 2.57% | 4.25% |
| Dividend per Share 2 | 1 | 1.6 | 1.2 | 1.3 | 1.2 | 1.18 | 1.395 | 1.421 |
| Rate of return | 1.14% | 3.44% | 2.18% | 5.31% | 6.59% | 2.14% | 2.52% | 2.57% |
| EPS 2 | 2.05 | 1.96 | 1.45 | 1.39 | 0.7 | 1.189 | 1.691 | 1.793 |
| Distribution rate | 48.8% | 81.6% | 82.8% | 93.5% | 171% | 99.2% | 82.5% | 79.2% |
| Net sales 1 | 14,938 | 18,456 | 16,344 | 14,833 | 13,075 | 14,759 | 16,764 | 17,549 |
| EBITDA 1 | 3,733 | 3,328 | 2,724 | 2,522 | 1,824 | 2,714 | 3,488 | 3,610 |
| EBIT 1 | 2,709 | 2,214 | 1,629 | 1,455 | 725 | 1,526 | 2,203 | 2,300 |
| Net income 1 | 2,426 | 2,317 | 1,720 | 1,648 | 832.7 | 1,400 | 2,001 | 2,119 |
| Net Debt 1 | 1,703 | 2,680 | 460.4 | -449.9 | -533 | -322 | -566.5 | -188.5 |
| Reference price 2 | 88.00 | 46.50 | 55.00 | 24.50 | 18.20 | 55.25 | 55.25 | 55.25 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 46.46x | 4.4x | 23.95x | 2.14% | 2B | |
| 22.56x | 12.61x | 18.56x | 0.36% | 5,160B | |
| 22.35x | 10.96x | 14.86x | 1.13% | 1,951B | |
| 39.61x | 16.24x | 23.9x | 0.73% | 1,697B | |
| 12.85x | 7.79x | 9.42x | 0.06% | 1,054B | |
| 4.8x | 2.98x | 3.59x | 0.22% | 883B | |
| 83.66x | 15.15x | 56.95x | -.--% | 782B | |
| -37.92x | 7.66x | 21.3x | -.--% | 460B | |
| 192.21x | 41.92x | 85.46x | -.--% | 258B | |
| 30.57x | 11.1x | 20.56x | 2.21% | 237B | |
| Average | 41.72x | 13.08x | 27.85x | 0.68% | 1,248B | |
| Weighted average by Cap. | 28.03x | 12.31x | 20.80x | 0.49% |
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
