Company Valuation: Stars Microelectronics (Thailand)

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027
Market Cap 1 5,437 4,234 3,087 870.4 6,141 -
Change - -22.13% -27.08% - 605.61% -
Enterprise Value (EV) 1 6,120 4,469 3,087 870.4 6,142 6,141
Change - -26.98% -30.92% - 605.69% -0.01%
P/E 27.1x 14.9x 13.7x -15.3x 41.9x 22.2x
PBR 3.45x 2.26x 1.55x - 3.43x 3.02x
PEG - 0.4x -0.7x - -0x 0.2x
Capitalization / Revenue 2.49x 1.49x 1.2x - 2.3x 1.92x
EV / Revenue 2.8x 1.58x 1.2x - 2.3x 1.92x
EV / EBITDA 15.6x 7.79x 6.66x - 17.1x 12x
EV / EBIT 42.5x 16.5x 16.4x - 45.8x 21.9x
EV / FCF 28.9x 9.07x 6.77x - -30.7x 33.4x
FCF Yield 3.46% 11% 14.8% - -3.26% 3%
Dividend per Share 2 - 0.05 0.07 - 0.07 0.13
Rate of return - 0.99% 1.89% - 0.93% 1.72%
EPS 2 0.24 0.34 0.27 -0.07 0.18 0.34
Distribution rate - 14.7% 25.9% - 38.9% 38.2%
Net sales 1 2,183 2,835 2,580 - 2,670 3,204
EBITDA 1 393.2 573.7 463.8 - 359 510
EBIT 1 143.9 271.4 187.9 - 134 281
Net income 1 209.7 303.5 235.3 -60.13 150 282
Net Debt 1 683.3 235.6 - - 0.7 -
Reference price 2 6.500 5.050 3.700 1.070 7.550 7.550
Nbr of stocks (in thousands) 836,491 838,367 834,426 813,443 813,443 -
Announcement Date 2/18/22 2/27/23 2/22/24 2/26/26 - -
1THB in Million2THB
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.24x6.37x19.43x0.66% 215B
59.29x7.41x25.38x0.73% 137B
35.01x12.47x22.77x0.79% 125B
13.63x0.31x6.87x3.69% 112B
43.34x7.12x23.3x0.8% 101B
75.33x8.08x37.26x0.19% 86.73B
25.33x9.09x18.46x0.5% 80.89B
45.07x6.3x23.76x0.01% 65.34B
20.13x3.39x12.96x1.33% 63.38B
Average 39.04x 6.73x 21.13x 0.97% 109.69B
Weighted average by Cap. 39.10x 6.85x 21.01x 0.99%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Stars Microelectronics (Thailand)

Historical PBR trend

Valuation ratios - PBR - Stars Microelectronics (Thailand)

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Stars Microelectronics (Thailand)

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Stars Microelectronics (Thailand)


Year-on-year evolution of the Yield

Valuation ratios - Yield - Stars Microelectronics (Thailand)
  1. Stock Market
  2. Stocks
  3. SMT Stock
  4. SMT-R Stock
  5. Valuation Stars Microelectronics (Thailand)