|
End-of-day quote
Thailand S.E.
2026-10-21
|
5-day change | 1st Jan Change | ||
| 5.650 THB | +0.89% |
|
+0.89% | +2.73% |
Company Valuation: Samart Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Market Cap 1 | 4,449 | 6,744 | 5,508 | 5,634 | - |
| Change | - | 51.58% | -18.32% | 2.29% | - |
| Enterprise Value (EV) 1 | 4,449 | 6,744 | 5,508 | 7,212 | 6,376 |
| Change | - | 51.58% | -18.32% | 30.93% | -11.59% |
| P/E | -11.3x | 51.5x | - | 8.97x | 7.85x |
| PBR | - | - | - | 1.01x | 0.93x |
| PEG | - | -0x | - | - | 0.5x |
| Capitalization / Revenue | - | 0.66x | 0.5x | 0.5x | 0.47x |
| EV / Revenue | - | 0.66x | 0.5x | 0.64x | 0.54x |
| EV / EBITDA | - | - | - | 2.97x | 2.44x |
| EV / EBIT | - | 8.38x | 4.46x | 6.32x | 5x |
| EV / FCF | - | - | - | 20.8x | 5.99x |
| FCF Yield | - | - | - | 4.8% | 16.7% |
| Dividend per Share 2 | - | - | - | 0.25 | 0.29 |
| Rate of return | - | - | - | 4.42% | 5.13% |
| EPS 2 | -0.39 | 0.13 | - | 0.63 | 0.72 |
| Distribution rate | - | - | - | 39.7% | 40.3% |
| Net sales 1 | - | 10,157 | 10,957 | 11,349 | 11,909 |
| EBITDA 1 | - | - | - | 2,428 | 2,611 |
| EBIT 1 | - | 804.7 | 1,234 | 1,141 | 1,274 |
| Net income 1 | -389.9 | 132.9 | 479.3 | 631 | 728 |
| Net Debt 1 | - | - | - | 1,578 | 742 |
| Reference price 2 | 4.420 | 6.700 | 5.500 | 5.650 | 5.650 |
| Nbr of stocks (in thousands) | 1,006,504 | 1,006,504 | 1,001,504 | 997,204 | - |
| Announcement Date | 2/22/24 | 2/20/25 | 2/26/26 | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.84x | 3.85x | 13.5x | 2.8% | 228B | |
| 23.2x | 4.87x | 11.94x | 0.71% | 200B | |
| 16.33x | 1.86x | 9.56x | 2.9% | 141B | |
| -125.81x | 17.46x | 95.99x | -.--% | 113B | |
| -503.2x | 35.72x | 146.72x | -.--% | 104B | |
| 16.05x | 2.89x | 11.16x | 5.02% | 93.99B | |
| 22.72x | 5.88x | 14.44x | 2.49% | 68.14B | |
| 14.79x | 2.15x | 9.15x | 5.27% | 48.34B | |
| 24.57x | 2.04x | 12.93x | 1.27% | 48.17B | |
| Average | -54.17x | 8.52x | 36.15x | 2.27% | 115.98B | |
| Weighted average by Cap. | -47.05x | 8.30x | 34.45x | 2.06% |
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
- SAMART Stock
- SAMART-R Stock
- Valuation Samart Corporation
Select your edition
All financial news and data tailored to specific country editions
