Valuation G-Able

Stocks

End-of-day quote Thailand S.E. 06/11/2026			5-day change	1st Jan Change
3.820 ^THB	-2.05%		-1.55%	+11.70%

08-14	G-Able Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	G-Able Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	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	2,674	-	-
Change	-	-31.05%	13.25%	11.7%	-	-
Enterprise Value (EV)	3,066	2,114	2,394	2,674	2,674	2,674
Change	-	-31.05%	13.25%	11.7%	0%	0%
P/E	11.2x	8.88x	7.77x	8.13x	7.8x	7.21x
PBR	1.29x	0.96x	1.05x	1.13x	1.1x	1.1x
PEG	-0.3x	-0.7x	0.3x	1.19x	1.83x	0.88x
Capitalization / Revenue	0.57x	0.34x	0.38x	0.42x	0.39x	0.37x
EV / Revenue	0x	0x	0x	0.42x	0.39x	0.37x
EV / EBITDA	0x	0x	0x	5.83x	5.51x	5.12x
EV / EBIT	0x	0x	0x	6.75x	6.38x	5.92x
EV / FCF	0x	0x	0x	-30x	26.4x	29.1x
FCF Yield	20.9%	17.1%	34.7%	-3.33%	3.79%	3.44%
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%	9.42%	9.95%	10.7%
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	3.820	3.820	3.820
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	8.13x	-	-	9.42%	79.73M
IBM	24.51x	3.97x	13.82x	2.76%	232B
SALESFORCE, INC.	20.45x	4.35x	10.68x	0.81%	176B
ACCENTURE PLC	17.79x	2.02x	10.4x	2.66%	154B
TATA CONSULTANCY SERVICES LTD.	16.29x	2.94x	11.33x	4.94%	96.17B
SNOWFLAKE INC.	-109.61x	15.02x	82.57x	-.--%	97.24B
CLOUDFLARE, INC.	-463.54x	32.25x	130.23x	-.--%	96.32B
RELX PLC	23.21x	6.04x	14.83x	2.41%	70.12B
INFOSYS LIMITED	15.51x	2.25x	9.59x	4.97%	50.9B
HCL TECHNOLOGIES LIMITED	19.62x	2.52x	12.08x	4.41%	41.46B
Average	-42.77x	7.93x	32.84x	3.24%	101.36B
Weighted average by Cap.	-37.99x	7.39x	29.97x	2.24%