Valuation KCE Electronics

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-03			5-day change	1st Jan Change
44.50 ^THB	+5.95%		+7.23%	+144.51%

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

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	52,603	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	144.51%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	52,195	52,093	52,603
Change	-	-45.46%	13.59%	-56.45%	-26.41%	148.77%	-0.2%	0.98%
P/E	42.9x	23.7x	37.9x	17.6x	26x	47.2x	36.6x	31.1x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	4.02x	3.97x	3.8x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	1.4x	1.3x	1.8x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	3.78x	3.53x	3.34x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	3.75x	3.5x	3.34x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	22.1x	18.5x	17.4x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	47x	32.9x	29x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	27.3x	39.3x	23.9x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	3.66%	2.54%	4.19%
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%	2.49%	2.76%	2.99%
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	44.50	44.50	44.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KCE ELECTRONICS	47.16x	3.75x	22.1x	2.49%	1.57B
NVIDIA CORPORATION	21.86x	12.3x	18.22x	0.37%	5,005B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.18x	10.86x	14.74x	1.14%	1,890B
BROADCOM INC.	43.56x	17.83x	26.25x	0.67%	1,866B
MICRON TECHNOLOGY, INC.	11.43x	6.89x	8.33x	0.06%	937B
SK HYNIX INC.	4.53x	2.71x	3.25x	0.25%	798B
AMD (ADVANCED MICRO DEVICES)	89.89x	15.6x	57.7x	-.--%	790B
INTEL CORPORATION	-39.42x	7.63x	21.29x	-.--%	459B
ARM HOLDINGS PLC	188.85x	41.44x	83.93x	-.--%	255B
TEXAS INSTRUMENTS INCORPORATED	31.65x	11.48x	21.3x	2.13%	246B
Average	42.17x	13.05x	27.71x	0.71%	1,225B
Weighted average by Cap.	29.06x	12.51x	21.27x	0.49%