Valuation KCE Electronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 08/10/2026			5-day change	1st Jan Change
77.75 ^THB	-2.51%		+1.97%	+327.20%

09-23	Phillip Securities Downgrades KCE Electronics to Neutral from Buy; Price Target is THB66	MT
09-04	Kasikorn Securities Downgrades KCE Electronics to Neutral from Outperform, Price Target is THB60	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	103,980	54,961	65,015	28,961	21,514	91,907	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	327.2%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	91,494	91,396	91,719
Change	-	-45.46%	13.59%	-56.45%	-26.41%	336.08%	-0.11%	0.35%
P/E	42.9x	23.7x	37.9x	17.6x	26x	64.4x	41x	37.4x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	6.9x	6.59x	6.26x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	0.9x	0.7x	3.99x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	6.12x	5x	4.66x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	6.09x	4.97x	4.65x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	33.7x	24.1x	24.7x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	59.2x	37.1x	34.2x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	53.6x	58.7x	35x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	1.87%	1.7%	2.86%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.205	1.495	1.456
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	1.55%	1.92%	1.87%
EPS ²	2.05	1.96	1.45	1.39	0.7	1.208	1.899	2.076
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	99.7%	78.7%	70.1%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	15,012	18,384	19,707
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,715	3,795	3,718
EBIT ¹	2,709	2,214	1,629	1,455	725	1,545	2,463	2,679
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,437	2,245	2,453
Net Debt ¹	1,703	2,680	460.4	-449.9	-533	-413.1	-511.1	-188.5
Reference price ²	88.00	46.50	55.00	24.50	18.20	77.75	77.75	77.75
Nbr of stocks (in thousands)	1,181,590	1,181,966	1,182,089	1,182,089	1,182,089	1,182,089	-	-
Announcement Date	08/02/22	07/02/23	13/02/24	24/02/25	10/02/26	-	-	-

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.($)
NVIDIA CORPORATION	23.75x	13.59x	20.49x	0.32%	5,565B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.98x	11.81x	15.97x	1.04%	2,068B
BROADCOM INC.	40.71x	17.19x	25.25x	0.69%	1,719B
MICRON TECHNOLOGY, INC.	14.81x	9.09x	10.94x	0.05%	1,170B
AMD (ADVANCED MICRO DEVICES)	112.76x	20.46x	77.66x	-.--%	1,013B
SK HYNIX INC.	4.88x	3.15x	3.8x	0.21%	911B
INTEL CORPORATION	-48.87x	9.76x	27.17x	-.--%	563B
ARM HOLDINGS PLC	234.68x	51.16x	104.36x	-.--%	294B
Average	50.84x	17.03x	35.71x	0.29%	1,663B
Weighted average by Cap.	32.27x	13.86x	24.91x	0.4%