|
End-of-day quote
Thailand S.E.
26/10/2026
|
5-day change | 1st Jan Change | ||
| 69.75 THB | -1.41% |
|
-3.12% | +283.24% |
| 10-15 | Phillip Securities Downgrades KCE Electronics to Sell from Neutral; Price Target is THB66 | MT |
| 09-30 | Thanachart Securities Upgrades KCE Electronics to Buy from Sell; Price Target is THB100 | MT |
Company Valuation: KCE Electronics
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 | 82,451 | - | - |
| Change | - | -47.14% | 18.29% | -55.45% | -25.71% | 283.24% | - | - |
| Enterprise Value (EV) 1 | 105,683 | 57,642 | 65,475 | 28,511 | 20,981 | 81,922 | 81,804 | 81,859 |
| Change | - | -45.46% | 13.59% | -56.45% | -26.41% | 290.46% | -0.14% | 0.07% |
| P/E | 42.9x | 23.7x | 37.9x | 17.6x | 26x | 57x | 35.5x | 32.5x |
| PBR | 7.75x | 4.1x | 4.75x | 2.11x | 1.64x | 6.19x | 5.89x | 5.55x |
| PEG | - | -5.4x | -1.5x | -4.25x | -0.5x | 0.8x | 0.6x | 3.44x |
| Capitalization / Revenue | 6.96x | 2.98x | 3.98x | 1.95x | 1.65x | 5.49x | 4.48x | 4.16x |
| EV / Revenue | 7.07x | 3.12x | 4.01x | 1.92x | 1.6x | 5.45x | 4.44x | 4.13x |
| EV / EBITDA | 28.3x | 17.3x | 24x | 11.3x | 11.5x | 30.4x | 21.4x | 21.9x |
| EV / EBIT | 39x | 26x | 40.2x | 19.6x | 28.9x | 53.4x | 32.1x | 29.4x |
| EV / FCF | 10,304x | 56.8x | 17.4x | 11.4x | 13.2x | 48x | 52.5x | 31.2x |
| FCF Yield | 0.01% | 1.76% | 5.76% | 8.8% | 7.56% | 2.08% | 1.9% | 3.21% |
| 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% | 1.73% | 2.14% | 2.09% |
| EPS 2 | 2.05 | 1.96 | 1.45 | 1.39 | 0.7 | 1.223 | 1.964 | 2.149 |
| Distribution rate | 48.8% | 81.6% | 82.8% | 93.5% | 171% | 98.5% | 76.1% | 67.7% |
| Net sales 1 | 14,938 | 18,456 | 16,344 | 14,833 | 13,075 | 15,021 | 18,422 | 19,823 |
| EBITDA 1 | 3,733 | 3,328 | 2,724 | 2,522 | 1,824 | 2,699 | 3,824 | 3,738 |
| EBIT 1 | 2,709 | 2,214 | 1,629 | 1,455 | 725 | 1,536 | 2,548 | 2,782 |
| Net income 1 | 2,426 | 2,317 | 1,720 | 1,648 | 832.7 | 1,446 | 2,320 | 2,544 |
| Net Debt 1 | 1,703 | 2,680 | 460.4 | -449.9 | -533 | -529.1 | -646.9 | -591.4 |
| Reference price 2 | 88.00 | 46.50 | 55.00 | 24.50 | 18.20 | 69.75 | 69.75 | 69.75 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 57.83x | 5.53x | 30.79x | 1.7% | 2.48B | |
| 21.1x | 12.03x | 18.14x | 0.36% | 5,094B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,897B | |
| 34.71x | 14.72x | 21.62x | 0.81% | 1,536B | |
| 5.07x | 3.1x | 3.45x | 0.07% | 993B | |
| 90.54x | 16.32x | 61.89x | -.--% | 844B | |
| 3.6x | 2.2x | 2.65x | 0.26% | 703B | |
| -37.67x | 7.57x | 21.11x | -.--% | 457B | |
| 31.42x | 11.81x | 21.51x | 2.03% | 260B | |
| Average | 25.36x | 9.32x | 21.73x | 0.71% | 1,310B | |
| Weighted average by Cap. | 23.49x | 10.94x | 19.15x | 0.51% |
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
- Stock Market
- Stocks
- KCE Stock
- Valuation KCE Electronics
Select your edition
All financial news and data tailored to specific country editions
