Valuation AAPICO Hitech

Stocks

End-of-day quote Thailand S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
15.40 ^THB	-0.65%		+10.79%	+22.22%

07-15	AAPICO Hitech Forms New Subsidiary for New Energy Business	MT
07-14	AAPICO Hitech Public Company Limited Establishes New Subsidiary Company	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	5,176	-	-
Change	-	10.19%	-5.88%	-44.86%	-22.7%	22.22%	-	-
Enterprise Value (EV) ¹	17,048	13,807	13,200	9,150	7,917	7,849	5,176	6,804
Change	-	-19.02%	-4.39%	-30.68%	-13.47%	-0.87%	-34.06%	31.46%
P/E	9.34x	5.79x	6.17x	7.58x	5.78x	6.77x	6.15x	5.24x
PBR	1.13x	1.1x	0.92x	0.55x	0.39x	-	-	-
PEG	-	0.1x	-0.5x	-0.1x	4.14x	1.55x	0.6x	0.3x
Capitalization / Revenue	0.47x	0.38x	0.33x	0.21x	0.16x	0.2x	0.19x	0.2x
EV / Revenue	0.83x	0.49x	0.44x	0.34x	0.31x	0.31x	0.19x	0.26x
EV / EBITDA	10x	5.16x	4.41x	4.97x	3.72x	3.9x	2.44x	2.8x
EV / EBIT	25.5x	9.06x	7.62x	16.9x	15.1x	13.1x	-	6.44x
EV / FCF	8.65x	12.7x	10.8x	22.3x	20.1x	10.5x	4.71x	6.13x
FCF Yield	11.6%	7.89%	9.27%	4.48%	4.98%	9.49%	21.2%	16.3%
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%	5.39%	6.36%	7.66%
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	15.40	15.40	15.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AAPICO HITECH	6.77x	0.31x	3.9x	5.39%	154M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.36x	1.38x	10.65x	1.85%	43.21B
WEICHAI POWER CO., LTD.	15.46x	0.63x	4.65x	3.77%	31.77B
DENSO CORPORATION	12.21x	0.65x	5.44x	3.73%	32.56B
HYUNDAI MOBIS CO.,LTD	10.2x	0.62x	8.12x	1.44%	28.91B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.6x	2.48x	8.7x	4.34%	20.13B
MAGNA INTERNATIONAL INC.	10.98x	0.51x	5.03x	2.98%	18.1B
CONTINENTAL AG	12.09x	1.06x	6.01x	4.15%	16.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.73x	1.1x	11.51x	0.58%	15.82B
NINGBO TUOPU GROUP CO.,LTD.	27.39x	2.53x	15.07x	1.11%	12.99B
Average	15.68x	1.13x	7.91x	2.93%	22.02B
Weighted average by Cap.	16.04x	1.12x	8.01x	2.71%