Valuation AAPICO Hitech

Stocks

End-of-day quote Thailand S.E. 28/10/2026			5-day change	1st Jan Change
15.00 ^THB	0.00%		-0.66%	+19.05%

08-12	AAPICO Hitech Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-11	AAPICO Hitech Public Company Limited Announces Board and Committee Changes, Effective August 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,581	10,557	9,936	5,478	4,235	5,041	-	-
Change	-	10.19%	-5.88%	-44.86%	-22.7%	19.05%	-	-
Enterprise Value (EV) ¹	17,048	13,807	13,200	9,150	7,917	9,000	8,730	6,733
Change	-	-19.02%	-4.39%	-30.68%	-13.47%	13.68%	-3%	-22.87%
P/E	9.34x	5.79x	6.17x	7.58x	5.78x	6.06x	5.65x	5.24x
PBR	1.13x	1.1x	0.92x	0.55x	0.39x	0.44x	0.42x	0.42x
PEG	-	0.1x	-0.5x	-0.1x	4.14x	0.4x	0.79x	0.67x
Capitalization / Revenue	0.47x	0.38x	0.33x	0.21x	0.16x	0.2x	0.19x	0.18x
EV / Revenue	0.83x	0.49x	0.44x	0.34x	0.31x	0.35x	0.33x	0.25x
EV / EBITDA	10x	5.16x	4.41x	4.97x	3.72x	4.07x	3.68x	2.94x
EV / EBIT	25.5x	9.06x	7.62x	16.9x	15.1x	12.2x	10.5x	7.34x
EV / FCF	8.65x	12.7x	10.8x	22.3x	20.1x	12.4x	8.83x	4.89x
FCF Yield	11.6%	7.89%	9.27%	4.48%	4.98%	8.09%	11.3%	20.5%
Dividend per Share ²	0.94	1.54	1.65	0.78	0.79	0.9	1.013	1.09
Rate of return	3.48%	5.18%	5.89%	4.79%	6.27%	6%	6.76%	7.27%
EPS ²	2.89	5.14	4.54	2.15	2.18	2.477	2.653	2.86
Distribution rate	32.5%	30%	36.3%	36.3%	36.2%	36.3%	38.2%	38.1%
Net sales ¹	20,433	27,967	30,034	26,588	25,780	25,653	26,360	27,386
EBITDA ¹	1,699	2,678	2,994	1,840	2,126	2,211	2,371	2,291
EBIT ¹	668.5	1,524	1,731	541.3	524	737.1	831.1	917.8
Net income ¹	1,024	1,824	1,610	747	731.4	862	923.7	985.4
Net Debt ¹	7,468	3,250	3,264	3,672	3,683	3,959	3,689	1,692
Reference price ²	27.00	29.75	28.00	16.30	12.60	15.00	15.00	15.00
Nbr of stocks (in thousands)	354,842	354,842	354,842	336,087	336,087	336,087	-	-
Announcement Date	28/02/22	28/02/23	29/02/24	28/02/25	28/02/26	-	-	-

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.($)
AAPICO HITECH	6.06x	0.35x	4.07x	6%	149M
CUMMINS INC.	18.68x	2.04x	11.17x	1.57%	73.15B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	15.99x	1.11x	8.51x	2.33%	36.7B
DENSO CORPORATION	11.64x	0.55x	4.81x	4.07%	28.66B
WEICHAI POWER CO., LTD.	12.64x	0.53x	3.79x	4.64%	27.76B
HYUNDAI MOBIS CO.,LTD	7.69x	0.45x	5.77x	1.97%	23.16B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.72x	2.67x	9.47x	3.85%	19.99B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.72x	1.18x	12.49x	0.62%	17.79B
MAGNA INTERNATIONAL INC.	10.26x	0.48x	4.72x	3.11%	16.92B
GENUINE PARTS COMPANY	20.33x	0.85x	10.38x	3.5%	16.74B
Average	14.87x	1.02x	7.52x	3.17%	26.1B
Weighted average by Cap.	15.99x	1.25x	8.32x	2.65%