Valuation G-Able

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
4.220 ^THB	-0.94%		0.00%	+23.39%

05-12	G-Able Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-11	Newgen Software and G-ABLE Group Announce Strategic Partnership to Advance Digital Transformation Across APAC	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,066	2,114	2,394	2,954	-	-
Change	-	-31.05%	13.25%	23.39%	-	-
Enterprise Value (EV)	3,066	2,114	2,394	2,954	2,954	2,954
Change	-	-31.05%	13.25%	23.39%	0%	0%
P/E	11.2x	8.88x	7.77x	8.98x	8.61x	7.96x
PBR	1.29x	0.96x	1.05x	1.25x	1.21x	1.21x
PEG	-0.3x	-0.7x	0.3x	1.32x	2.02x	0.98x
Capitalization / Revenue	0.57x	0.34x	0.38x	0.46x	0.43x	0.4x
EV / Revenue	0x	0x	0x	0.46x	0.43x	0.4x
EV / EBITDA	0x	0x	0x	6.44x	6.09x	5.66x
EV / EBIT	0x	0x	0x	7.46x	7.05x	6.54x
EV / FCF	0x	0x	0x	-33.2x	29.1x	32.1x
FCF Yield	20.9%	17.1%	34.7%	-3.02%	3.43%	3.12%
Dividend per Share ²	0.289	0.2703	0.32	0.36	0.38	0.41
Rate of return	6.6%	8.95%	9.36%	8.53%	9%	9.72%
EPS ²	0.39	0.34	0.44	0.47	0.49	0.53
Distribution rate	74.1%	79.5%	72.7%	76.6%	77.6%	77.4%
Net sales ¹	5,338	6,173	6,237	6,416	6,858	7,299
EBITDA ¹	383.7	401.4	479.5	459	485	522
EBIT ¹	314.1	322.8	400.8	396	419	452
Net income ¹	251.8	236.5	307.5	328	345	370
Net Debt	-	-	-	-	-	-
Reference price ²	4.380	3.020	3.420	4.220	4.220	4.220
Nbr of stocks (in thousands)	700,021	700,021	700,021	700,021	-	-
Announcement Date	21/02/24	20/02/25	25/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
G-ABLE	8.98x	-	-	8.53%	87.98M
IBM	22.47x	3.65x	12.74x	2.98%	213B
ACCENTURE PLC	12.82x	1.42x	7.44x	3.75%	106B
SNOWFLAKE INC.	-99.09x	15.69x	90.82x	-.--%	98.05B
TATA CONSULTANCY SERVICES LTD.	15.87x	2.9x	10.97x	5.18%	92.42B
RELX PLC	22.58x	5.8x	14.27x	2.54%	66.69B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	48.86B
FUJITSU LIMITED	21.96x	1.78x	11.22x	1.35%	40.7B
HCL TECHNOLOGIES LIMITED	18.31x	2.35x	11.27x	4.72%	37.98B
NEC CORPORATION	20.58x	1.52x	9.59x	0.92%	37.34B
Average	5.96x	4.15x	19.74x	3.51%	74.14B
Weighted average by Cap.	3.38x	4.65x	21.68x	2.97%