Valuation Amata Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 25/08/2026			5-day change	1st Jan Change
30.25 ^THB	-0.82%		-6.20%	+82.23%

08-21	Amata to Exit Entire 51% Stake in AMATA KWEG Education	MT
08-13	Amata Corporation Public Company Limited Announces Cash Dividend for the Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,150	24,495	30,762	33,062	19,090	34,788	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	82.23%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	50,446	50,274	51,351
Change	-	0.4%	21.58%	0.41%	-20.58%	42.29%	-0.34%	2.14%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.1x	8.76x	8.39x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.31x	1.26x	1.19x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.2x	-1.17x	1.93x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	2.17x	2.11x	2.01x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.15x	3.05x	2.97x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	8.18x	8.38x	8.25x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	9.32x	9.16x	8.79x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	22.5x	18.8x	18.6x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	4.45%	5.31%	5.37%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.402	1.343	1.373
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.63%	4.44%	4.54%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.733	3.454	3.604
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	37.6%	38.9%	38.1%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	16,017	16,482	17,296
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	6,170	5,997	6,225
EBIT ¹	1,496	2,123	2,452	3,522	4,608	5,410	5,487	5,839
Net income ¹	1,402	2,341	1,885	2,483	3,149	4,198	3,955	4,117
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	15,658	15,487	16,564
Reference price ²	21.00	21.30	26.75	28.75	16.60	30.25	30.25	30.25
Nbr of stocks (in thousands)	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	-	-
Announcement Date	28/02/22	28/02/23	28/02/24	27/02/25	02/03/26	-	-	-

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.($)
CTP N.V.	6.15x	17.24x	21.26x	5.04%	8.27B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.15x	12.18x	15.22x	2.38%	3.08B
WHA CORPORATION	14.47x	7.58x	18.44x	4.25%	2.21B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.59x	-	-	-	1.76B
SWEDISH LOGISTIC PROPERTY AB	14.46x	16.12x	18.72x	1.11%	1.07B
AMATA CORPORATION	8.1x	3.15x	8.18x	4.63%	1.06B
MLP GROUP S.A.	8.84x	12.56x	24.72x	-.--%	760M
PROPERTY FOR INDUSTRY LIMITED	12.98x	16.75x	19.06x	4.15%	704M
Average	10.97x	12.23x	17.94x	3.08%	2.36B
Weighted average by Cap.	9.39x	13.92x	18.91x	3.93%