Company Valuation: Forth Smart Service

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2024 2025 2026 2027
Market Cap 1 9,716 6,063 4,895 5,460 -
Change - - -19.25% 11.54% -
Enterprise Value (EV) 9,716 6,063 5,335 5,460 5,460
Change - - -12.01% 2.35% 0%
P/E Ratio 32.3x 14.1x 8.33x 8.24x 7.88x
PBR - - 2.81x - -
PEG - - 0.2x 0.6x 1.73x
Capitalization / Revenue - - 1.95x 2.1x 2.01x
EV / Revenue - - 0x 2.1x 2.01x
EV / EBITDA - - 0x 5.37x 5.07x
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - 0.38 0.39 0.41
Rate of return - - 5.85% 5.38% 5.66%
EPS 2 0.4 0.57 0.78 0.88 0.92
Distribution rate - - 48.7% 44.3% 44.6%
Net sales 1 - - 2,507 2,595 2,721
EBITDA 1 - - 932.7 1,017 1,077
EBIT - - 566.3 - -
Net income 1 301.9 430.4 586.8 660 694
Net Debt - - 439.4 - -
Reference price 2 12.900 8.050 6.500 7.250 7.250
Nbr of stocks (in thousands) 753,141 753,141 753,141 753,141 -
Announcement Date 24/02/23 28/02/25 26/02/26 - -
1THB in Million2THB
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.35x - - 5.31% 170M
25.39x13.58x19.29x0.83% 610B
31.56x1.61x9.31x-.--% 44.66B
8.37x1.16x5.88x1.26% 37.48B
8.38x2.52x5.81x-.--% 25.55B
16.62x5.51x10.41x-.--% 23.1B
-45.67x2.97x6.32x1.53% 18.46B
12.55x4.03x14.54x - 9.65B
120.14x6.99x107.21x-.--% 7.6B
11.35x2.12x5.03x6.5% 5.74B
Average 19.71x 4.50x 20.42x 1.71% 78.24B
Weighted average by Cap. 23.09x 11.19x 17.76x 0.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FSMART Stock
  4. Valuation Forth Smart Service
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!