Valuation Interlink Telecom

Stocks

End-of-day quote Thailand S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
1.370 ^THB	-2.14%		+0.74%	-0.72%

05-28	Krungsri Securities Downgrades Interlink Telecom to Neutral from Buy, Price Target is THB1.48	MT
05-12	Interlink Telecom Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,361	4,707	3,000	2,736	2,783	2,763	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	-0.72%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	2,763	2,763	2,763
Change	-	-30.91%	-58.19%	-8.8%	1.72%	-0.72%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	27.4x	22.8x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.56x	0.55x	0.54x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.1x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.24x	1.06x	1.03x
EV / Revenue	0x	0x	0x	0x	0x	1.24x	1.06x	1.03x
EV / EBITDA	0x	0x	0x	0x	0x	4.29x	3.5x	3.39x
EV / EBIT	0x	0x	0x	0x	-0x	10x	8.45x	7.45x
EV / FCF	-	0x	-0x	0x	-0x	-51x	6.52x	6.87x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.96%	15.3%	14.6%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.46%	1.46%	1.46%
EPS ²	0.22	0.18	0.19	0.22	-0.13	-	0.05	0.06
Distribution rate	-	35.3%	36.6%	-	-	-	40%	33.3%
Net sales ¹	2,466	3,393	2,714	2,672	2,824	2,225	2,618	2,674
EBITDA ¹	790.2	858.5	889.4	778.3	463.5	644	790	815
EBIT ¹	469.4	517.1	511.9	550.7	-101.1	276	327	371
Net income ¹	250.8	251.7	272.1	304	-176.2	112	97	118.5
Net Debt	4,025	2,469	-	-	-	-	-	-
Reference price ²	5.100	3.580	2.160	1.970	1.380	1.370	1.370	1.370
Nbr of stocks (in thousands)	1,247,165	1,314,728	1,388,930	1,388,930	2,016,930	2,016,930	-	-
Announcement Date	22/02/22	24/02/23	27/02/24	26/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERLINK TELECOM	-	-	-	-	82.83M
CHINA MOBILE LIMITED	11.06x	1.28x	3.95x	7.24%	217B
VERIZON COMMUNICATIONS, INC.	9.65x	2.45x	6.57x	6.07%	194B
DEUTSCHE TELEKOM AG	13.09x	2.1x	5.53x	4.3%	144B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.11x	2.05x	5.16x	2.37%	79.93B
NTT, INC.	11.46x	1.72x	7.3x	3.75%	72.71B
CHINA TELECOM CORPORATION LIMITED	11.46x	0.72x	2.68x	7.03%	68.41B
SAUDI TELECOM COMPANY	15.66x	2.73x	8.55x	5.03%	58.31B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.87x	5.42x	19.66x	4.26%	56.19B
ORANGE	17.3x	1.86x	5.82x	4.64%	51.5B
Average	13.29x	2.26x	7.25x	4.97%	94.22B
Weighted average by Cap.	12.29x	2.07x	6.33x	5.4%