Valuation Samart Telcoms

Stocks

End-of-day quote Thailand S.E. 2026-10-14			5-day change	1st Jan Change
3.220 ^THB	0.00%		+1.26%	-22.60%

Oct. 07	ICN Consortium Bags THB165 Million Deal from National Telecom	MT
Aug. 13	Samart Telcoms Public Company Limited Announces Interim Cash Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 10 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,090	3,708	4,264	1,792	4,017	2,571
Change	-	20%	15%	-57.97%	124.14%	-36%
Enterprise Value (EV) ¹	4,036	5,118	5,333	2,483	3,841	2,351
Change	-	26.81%	4.22%	-53.45%	54.71%	-38.79%
P/E	-10.7x	60.4x	16.4x	25x	34.8x	25.6x
PBR	0.93x	1.09x	1.19x	0.51x	1.11x	0.71x
PEG	-	-0x	0x	-0.3x	0.6x	-2x
Capitalization / Revenue	0.57x	0.81x	0.86x	0.4x	0.96x	0.48x
EV / Revenue	0.74x	1.12x	1.08x	0.55x	0.92x	0.44x
EV / EBITDA	7.89x	14.3x	13.7x	5.88x	7.13x	3.53x
EV / EBIT	-11.8x	62.3x	74.1x	59.5x	45.1x	11.9x
EV / FCF	1.64x	-19.3x	168x	12.1x	5.31x	3.92x
FCF Yield	61.1%	-5.18%	0.6%	8.26%	18.8%	25.5%
Dividend per Share ²	-	0.05	0.21	0.06	0.11	0.12
Rate of return	-	0.83%	3.04%	2.07%	1.69%	2.88%
EPS ²	-0.4652	0.0993	0.4216	0.116	0.1867	0.1622
Distribution rate	-	50.3%	49.8%	51.7%	58.9%	74%
Net sales ¹	5,431	4,581	4,947	4,489	4,183	5,385
EBITDA ¹	511.7	358.4	389.2	422	538.5	666.2
EBIT ¹	-342.1	82.16	72.01	41.7	85.13	196.8
Net income ¹	-287.5	61.38	260.6	71.69	115.4	100.2
Net Debt ¹	945.7	1,410	1,069	690.3	-176.3	-219.9
Reference price ²	5.000	6.000	6.900	2.900	6.500	4.160
Nbr of stocks (in thousands)	618,000	618,000	618,000	618,000	618,000	618,000
Announcement Date	2/23/21	2/24/22	2/23/23	2/22/24	2/20/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAMART TELCOMS	-	-	-	-	59.25M
VERIZON COMMUNICATIONS, INC.	9.66x	2.4x	6.34x	6.48%	181B
DEUTSCHE TELEKOM AG	12.09x	2.07x	5.34x	4.48%	135B
NTT, INC.	13.53x	1.86x	8.11x	3.09%	89.08B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.89x	1.85x	4.64x	2.77%	64.75B
SAUDI TELECOM COMPANY	14.63x	2.63x	8.22x	5.24%	56.05B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.36x	5.17x	18.86x	4.87%	53.06B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.33x	2.65x	5.89x	4.53%	49.44B
ORANGE	9.55x	1.69x	5.12x	5.67%	41.3B
SWISSCOM AG	23.66x	3.24x	7.11x	4.27%	39.26B
Average	14.63x	2.62x	7.74x	4.6%	70.87B
Weighted average by Cap.	13.25x	2.47x	7.24x	4.81%