|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.00 THB | +0.60% |
|
+1.82% | +130.77% |
| 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 | 49,648 | - | - |
| Change | - | -47.14% | 18.29% | -55.45% | -25.71% | 130.77% | - | - |
| Enterprise Value (EV) 1 | 105,683 | 57,642 | 65,475 | 28,511 | 20,981 | 49,240 | 49,138 | 49,648 |
| Change | - | -45.46% | 13.59% | -56.45% | -26.41% | 134.69% | -0.21% | 1.04% |
| P/E | 42.9x | 23.7x | 37.9x | 17.6x | 26x | 44.5x | 34.5x | 29.4x |
| PBR | 7.75x | 4.1x | 4.75x | 2.11x | 1.64x | 3.79x | 3.75x | 3.58x |
| PEG | - | -5.4x | -1.5x | -4.25x | -0.5x | 1.3x | 1.2x | 1.7x |
| Capitalization / Revenue | 6.96x | 2.98x | 3.98x | 1.95x | 1.65x | 3.57x | 3.34x | 3.16x |
| EV / Revenue | 7.07x | 3.12x | 4.01x | 1.92x | 1.6x | 3.54x | 3.3x | 3.16x |
| EV / EBITDA | 28.3x | 17.3x | 24x | 11.3x | 11.5x | 20.8x | 17.5x | 16.4x |
| EV / EBIT | 39x | 26x | 40.2x | 19.6x | 28.9x | 44.3x | 31.1x | 27.4x |
| EV / FCF | 10,304x | 56.8x | 17.4x | 11.4x | 13.2x | 25.8x | 37.1x | 22.5x |
| FCF Yield | 0.01% | 1.76% | 5.76% | 8.8% | 7.56% | 3.88% | 2.7% | 4.44% |
| 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% | 2.64% | 2.92% | 3.17% |
| EPS 2 | 2.05 | 1.96 | 1.45 | 1.39 | 0.7 | 0.9436 | 1.216 | 1.429 |
| Distribution rate | 48.8% | 81.6% | 82.8% | 93.5% | 171% | 118% | 101% | 93.1% |
| Net sales 1 | 14,938 | 18,456 | 16,344 | 14,833 | 13,075 | 13,901 | 14,884 | 15,726 |
| EBITDA 1 | 3,733 | 3,328 | 2,724 | 2,522 | 1,824 | 2,362 | 2,813 | 3,025 |
| EBIT 1 | 2,709 | 2,214 | 1,629 | 1,455 | 725 | 1,111 | 1,581 | 1,815 |
| Net income 1 | 2,426 | 2,317 | 1,720 | 1,648 | 832.7 | 1,111 | 1,440 | 1,683 |
| 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 | 42.00 | 42.00 | 42.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.51x | 3.54x | 20.85x | 2.64% | 1.48B | |
| 21.88x | 12.32x | 18.28x | 0.37% | 5,010B | |
| 22.11x | 10.78x | 14.65x | 1.15% | 1,884B | |
| 42.17x | 17.37x | 25.57x | 0.68% | 1,817B | |
| 12.67x | 7.68x | 9.29x | 0.06% | 1,040B | |
| 5.44x | 3.11x | 3.74x | 0.32% | 878B | |
| 97.19x | 16.85x | 62.32x | -.--% | 851B | |
| -39.91x | 7.72x | 21.62x | -.--% | 466B | |
| 215.27x | 45.78x | 97.11x | -.--% | 278B | |
| 32.89x | 11.93x | 22.12x | 2.05% | 255B | |
| Average | 45.42x | 13.71x | 29.55x | 0.73% | 1,248B | |
| Weighted average by Cap. | 30.30x | 12.66x | 21.98x | 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
