Company Valuation: Stars Microelectronics (Thailand)

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,225 5,437 4,234 3,087 1,310 870.4
Change - 144.36% -22.13% -27.08% -57.58% -33.54%
Enterprise Value (EV) 1 3,140 6,121 4,470 2,960 1,076 641.1
Change - 94.93% -26.98% -33.77% -63.66% -40.41%
P/E 27.3x 27.1x 14.9x 13.7x -8.17x -15.3x
PBR 1.68x 3.45x 2.25x 1.5x 0.72x 0.51x
PEG - 0x 0.4x -0.7x 0x 0.2x
Capitalization / Revenue 1.16x 2.47x 1.49x 1.18x 0.62x 0.43x
EV / Revenue 1.63x 2.78x 1.57x 1.13x 0.51x 0.31x
EV / EBITDA 8.21x 14.1x 7.92x 6.65x 55.2x 16.9x
EV / EBIT 26.5x 32.3x 13x 12.4x -5.9x -4.33x
EV / FCF 28.6x 54.2x 12.7x 8.44x 5.68x 25.2x
FCF Yield 3.5% 1.84% 7.85% 11.9% 17.6% 3.97%
Dividend per Share 2 - 0.05 0.06 0.07 0.04 0.03
Rate of return - 0.77% 1.19% 1.89% 2.52% 2.8%
EPS 2 0.0973 0.24 0.34 0.27 -0.1945 -0.07
Distribution rate - 20.8% 17.6% 25.9% -20.6% -42.9%
Net sales 1 1,923 2,201 2,849 2,615 2,113 2,047
EBITDA 1 382.5 433.2 564.6 445.4 19.51 37.97
EBIT 1 118.7 189.6 343.8 238.5 -182.3 -148
Net income 1 81.39 209.7 303.5 235.3 -164.5 -60.13
Net Debt 1 915.1 684 236.1 -127 -233.8 -229.3
Reference price 2 2.660 6.500 5.050 3.700 1.590 1.070
Nbr of stocks (in thousands) 836,479 836,491 838,367 834,426 823,666 813,443
Announcement Date 2/18/21 2/18/22 2/27/23 2/22/24 2/20/25 2/26/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 90.91M
37.13x12.78x23.57x0.79% 117B
76.9x11.21x53.95x0.98% 65.99B
35.94x1.69x19.22x-.--% 54.08B
37.68x2.92x15.12x0.84% 46.01B
42.55x2.25x19.25x1.36% 30.06B
30.51x4.63x18.49x-.--% 28.7B
9.27x5.3x9.35x2.37% 22.85B
39.41x6.09x24.35x0.65% 19.78B
27.03x2.87x11.73x1.83% 19.33B
Average 37.38x 5.53x 21.67x 0.98% 40.37B
Weighted average by Cap. 41.52x 7.32x 24.98x 0.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SMT Stock
  4. Valuation Stars Microelectronics (Thailand)
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!