Valuation AAPICO Hitech

Stocks

End-of-day quote Thailand S.E. Other stock markets 06/07/2026			5-day change	1st Jan Change
13.80 ^THB	-1.43%		-1.43%	+9.52%

05-14	Aapico Hitech posts qtrly profit attributable of 314.4 million baht	RE
05-14	AAPICO Hitech Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	4,638	-	-
Change	-	10.19%	-5.88%	-44.86%	-22.7%	9.52%	-	-
Enterprise Value (EV) ¹	17,048	13,807	13,200	9,150	7,917	7,311	4,638	6,267
Change	-	-19.02%	-4.39%	-30.68%	-13.47%	-7.66%	-36.56%	35.11%
P/E	9.34x	5.79x	6.17x	7.58x	5.78x	6.07x	5.51x	4.69x
PBR	1.13x	1.1x	0.92x	0.55x	0.39x	-	-	-
PEG	-	0.1x	-0.5x	-0.1x	4.14x	1.39x	0.5x	0.3x
Capitalization / Revenue	0.47x	0.38x	0.33x	0.21x	0.16x	0.18x	0.17x	0.18x
EV / Revenue	0.83x	0.49x	0.44x	0.34x	0.31x	0.29x	0.17x	0.24x
EV / EBITDA	10x	5.16x	4.41x	4.97x	3.72x	3.63x	2.19x	2.57x
EV / EBIT	25.5x	9.06x	7.62x	16.9x	15.1x	12.2x	-	5.93x
EV / FCF	8.65x	12.7x	10.8x	22.3x	20.1x	9.81x	4.22x	5.65x
FCF Yield	11.6%	7.89%	9.27%	4.48%	4.98%	10.2%	23.7%	17.7%
Dividend per Share ²	0.94	1.54	1.65	0.78	0.79	0.83	0.98	1.18
Rate of return	3.48%	5.18%	5.89%	4.79%	6.27%	6.01%	7.1%	8.55%
EPS ²	2.89	5.14	4.54	2.15	2.18	2.275	2.505	2.94
Distribution rate	32.5%	30%	36.3%	36.3%	36.2%	36.5%	39.1%	40.1%
Net sales ¹	20,433	27,967	30,034	26,588	25,780	25,492	27,070	26,289
EBITDA ¹	1,699	2,678	2,994	1,840	2,126	2,012	2,119	2,434
EBIT ¹	668.5	1,524	1,731	541.3	524	599	-	1,057
Net income ¹	1,024	1,824	1,610	747	731.4	784.5	864.5	989
Net Debt ¹	7,468	3,250	3,264	3,672	3,683	2,673	-	1,628
Reference price ²	27.00	29.75	28.00	16.30	12.60	13.80	13.80	13.80
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	6.15x	0.29x	3.67x	5.93%	142M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	24.14x	1.61x	12.51x	1.57%	51.53B
DENSO CORPORATION	12.24x	0.65x	5.42x	3.73%	32.64B
HYUNDAI MOBIS CO.,LTD	10.44x	0.64x	8.42x	1.41%	28.78B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.82x	2.36x	8.32x	4.56%	19.03B
CONTINENTAL AG	12.64x	1.1x	6.3x	4%	17.38B
MAGNA INTERNATIONAL INC.	10.46x	0.49x	4.82x	3.11%	17.31B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	38.03x	1.33x	14.6x	0.57%	16.21B
NINGBO TUOPU GROUP CO.,LTD.	33.75x	3.13x	18.62x	0.91%	15.98B
NITERRA CO., LTD.	19.65x	2.78x	11.05x	1.89%	13.33B
Average	18.03x	1.44x	9.37x	2.77%	21.24B
Weighted average by Cap.	18.87x	1.43x	9.88x	2.37%