Valuation Amata Corporation

Stocks

End-of-day quote Thailand S.E. Other stock markets 30/06/2026			5-day change	1st Jan Change
26.75 ^THB	0.00%		+0.94%	+61.14%

06-23	Phillip Securities Downgrades Amata Corporation to Accumulate from Buy; Price Target is THB29	MT
05-22	KGI Securities Downgrades Amata Corporation to Hold from Buy; Price Target is THB28	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	30,762	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	61.14%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	48,146	46,835	49,581
Change	-	0.4%	21.58%	0.41%	-20.58%	35.8%	-2.72%	5.86%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.84x	9.08x	8.48x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.17x	1.09x	1.02x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.8x	-3.37x	1.19x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	1.95x	1.89x	1.84x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.06x	2.88x	2.97x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	9.08x	8.88x	9.17x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	10.1x	9.65x	10x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	13x	17.9x	24.5x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	7.7%	5.6%	4.08%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.168	1.12	1.167
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.37%	4.19%	4.36%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.027	2.945	3.156
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	38.6%	38%	37%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	15,745	16,284	16,718
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	5,303	5,276	5,406
EBIT ¹	1,496	2,123	2,452	3,522	4,608	4,781	4,852	4,952
Net income ¹	1,402	2,341	1,885	2,483	3,149	3,425	3,414	3,604
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	17,383	16,072	18,819
Reference price ²	21.00	21.30	26.75	28.75	16.60	26.75	26.75	26.75
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.($)
AMATA CORPORATION	8.84x	3.06x	9.08x	4.37%	924M
CTP N.V.	5.86x	16.67x	21.13x	4.56%	8.89B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.47x	13.08x	16.27x	2.46%	3.15B
WHA CORPORATION	15.15x	7.66x	18.25x	3.99%	2.29B
SWEDISH LOGISTIC PROPERTY AB	15.74x	16.01x	18.62x	0.53%	1.09B
PROPERTY FOR INDUSTRY LIMITED	12.99x	16.44x	18.42x	3.97%	678M
MLP GROUP S.A.	10.72x	12.92x	9.91x	-.--%	668M
STENDÖRREN FASTIGHETER	11.09x	13.06x	17.75x	-.--%	581M
Average	11.86x	12.36x	16.18x	2.49%	2.28B
Weighted average by Cap.	9.85x	13.93x	18.55x	3.55%