Valuation nForce Secure Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-11-10			5-day change	1st Jan Change
13.40 ^THB	+6.35%		+8.06%	+7.20%

Aug. 16	NForce Secure Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
May. 14	NForce Secure Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,159	1,479	1,346	1,274	1,284	1,377	-
Change	-	-53.17%	-9.03%	-5.34%	0.81%	7.2%	-
Enterprise Value (EV)	3,159	1,479	1,346	1,274	1,284	1,377	1,377
Change	-	-53.17%	-9.03%	-5.34%	0.81%	7.2%	0%
P/E	45.2x	27.2x	14.7x	11x	10.6x	9.85x	8.76x
PBR	5.68x	-	-	-	1.67x	-	-
PEG	-	-1.2x	0.2x	0.4x	2.4x	0.6x	0.7x
Capitalization / Revenue	3.84x	1.66x	1.26x	1.03x	0.99x	0.97x	0.88x
EV / Revenue	0x	0x	0x	0x	0x	0.97x	0.88x
EV / EBITDA	0x	0x	0x	-	0x	7.13x	6.37x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.18	0.3	0.3	0.9	1	1.09	1.22
Rate of return	0.59%	2.08%	2.29%	7.26%	8%	8.13%	9.1%
EPS ²	0.68	0.53	0.89	1.13	1.18	1.36	1.53
Distribution rate	26.5%	56.6%	33.7%	79.6%	84.7%	80.1%	79.7%
Net sales ¹	823.4	893.9	1,066	1,238	1,303	1,425	1,560
EBITDA ¹	86.04	82.66	133.3	-	162.7	193	216
EBIT	73.99	-	-	133.8	148.3	-	-
Net income ¹	61.11	55.06	91.77	115.6	121.5	140	157
Net Debt	-	-	-	-	-	-	-
Reference price ²	30.75	14.40	13.10	12.40	12.50	13.40	13.40
Nbr of stocks (in thousands)	102,741	102,741	102,741	102,741	102,741	102,741	-
Announcement Date	2/28/22	2/22/23	2/29/24	2/27/25	2/26/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	27.35x	10.19x	16.53x	0.72%	4,049B
PALANTIR TECHNOLOGIES INC.	101.09x	46.25x	74.57x	-.--%	408B
ORACLE CORPORATION	17.95x	5.41x	9.39x	1.71%	373B
SAP SE	29.48x	5.99x	18.6x	1.27%	274B
PALO ALTO NETWORKS, INC.	214.72x	18.63x	54.56x	-.--%	270B
CROWDSTRIKE HOLDINGS, INC.	1885.35x	38.18x	124.89x	-.--%	235B
APPLOVIN CORPORATION	25.23x	16.21x	19.31x	-.--%	136B
SERVICENOW, INC.	71.9x	6.57x	17.2x	-.--%	107B
ADOBE INC.	13x	3.46x	7.23x	-.--%	92.36B
Average	265.12x	16.76x	38.03x	0.41%	660B
Weighted average by Cap.	114.30x	13.63x	26.09x	0.66%