Valuation Amata Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets 20:49:17 22/04/2025 +04			5-day change	1st Jan Change
0.4445 ^USD	-86.32%		-.--%	-

07-03	Yuanta Securities Investment Consulting Upgrades Amata to Buy From Hold; Price Target is THB31.40	MT
07-03	Yuanta Securities Investment Consulting Upgrades Amata Corporation to Buy From Hold; Price Target is THB31.40	MT

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	32,775	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	71.69%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	48,812	48,979	51,594
Change	-	0.4%	21.58%	0.41%	-20.58%	37.68%	0.34%	5.34%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	9.34x	9.44x	9.03x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.26x	1.16x	1.09x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.8x	-8.27x	1.97x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	2.06x	1.99x	1.96x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.06x	2.98x	3.09x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	9.14x	9.13x	9.54x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	10.3x	10.2x	10.4x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	13.2x	17.5x	25.5x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	7.6%	5.72%	3.92%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.133	1.12	1.167
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	3.97%	3.93%	4.1%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.052	3.018	3.156
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	37.1%	37.1%	37%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	15,939	16,435	16,718
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	5,340	5,364	5,406
EBIT ¹	1,496	2,123	2,452	3,522	4,608	4,721	4,782	4,952
Net income ¹	1,402	2,341	1,885	2,483	3,149	3,454	3,491	3,604
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	16,037	16,204	18,819
Reference price ²	21.00	21.30	26.75	28.75	16.60	28.50	28.50	28.50
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.	6.09x	17.11x	21.48x	4.41%	9.2B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.43x	12.93x	16.09x	2.47%	3.13B
WHA CORPORATION	15.04x	7.59x	18.08x	4%	2.28B
SWEDISH LOGISTIC PROPERTY AB	15.44x	16.2x	18.74x	0.52%	1.11B
PROPERTY FOR INDUSTRY LIMITED	13.1x	16.53x	18.52x	3.94%	697M
MLP GROUP S.A.	10.87x	13x	9.98x	-.--%	672M
STENDÖRREN FASTIGHETER	11.37x	13.08x	17.81x	-.--%	595M
Average	12.34x	13.78x	17.24x	2.19%	2.53B
Weighted average by Cap.	9.94x	14.77x	19.24x	3.44%