|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.50 THB | -1.19% |
|
+0.61% | +128.02% |
| 07-10 | Tisco Securities Upgrades KCE Electronics to Hold from Sell; Price Target is THB33.50 | MT |
| 07-10 | Krungsri Securities Starts KCE Electronics at Buy With THB50.50 Price Target | 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 | 49,057 | - | - |
| Change | - | -47.14% | 18.29% | -55.45% | -25.71% | 128.02% | - | - |
| Enterprise Value (EV) 1 | 105,683 | 57,642 | 65,475 | 28,511 | 20,981 | 48,649 | 48,547 | 49,057 |
| Change | - | -45.46% | 13.59% | -56.45% | -26.41% | 131.87% | -0.21% | 1.05% |
| P/E | 42.9x | 23.7x | 37.9x | 17.6x | 26x | 44x | 34.1x | 29x |
| PBR | 7.75x | 4.1x | 4.75x | 2.11x | 1.64x | 3.75x | 3.71x | 3.54x |
| PEG | - | -5.4x | -1.5x | -4.25x | -0.5x | 1.3x | 1.2x | 1.7x |
| Capitalization / Revenue | 6.96x | 2.98x | 3.98x | 1.95x | 1.65x | 3.53x | 3.3x | 3.12x |
| EV / Revenue | 7.07x | 3.12x | 4.01x | 1.92x | 1.6x | 3.5x | 3.26x | 3.12x |
| EV / EBITDA | 28.3x | 17.3x | 24x | 11.3x | 11.5x | 20.6x | 17.3x | 16.2x |
| EV / EBIT | 39x | 26x | 40.2x | 19.6x | 28.9x | 43.8x | 30.7x | 27x |
| EV / FCF | 10,304x | 56.8x | 17.4x | 11.4x | 13.2x | 25.5x | 36.7x | 22.3x |
| FCF Yield | 0.01% | 1.76% | 5.76% | 8.8% | 7.56% | 3.93% | 2.73% | 4.49% |
| Dividend per Share 2 | 1 | 1.6 | 1.2 | 1.3 | 1.2 | 1.109 | 1.228 | 1.33 |
| Rate of return | 1.14% | 3.44% | 2.18% | 5.31% | 6.59% | 2.67% | 2.96% | 3.2% |
| EPS 2 | 2.05 | 1.96 | 1.45 | 1.39 | 0.7 | 0.9436 | 1.216 | 1.429 |
| Distribution rate | 48.8% | 81.6% | 82.8% | 93.5% | 171% | 118% | 101% | 93.1% |
| Net sales 1 | 14,938 | 18,456 | 16,344 | 14,833 | 13,075 | 13,901 | 14,884 | 15,726 |
| EBITDA 1 | 3,733 | 3,328 | 2,724 | 2,522 | 1,824 | 2,362 | 2,813 | 3,025 |
| EBIT 1 | 2,709 | 2,214 | 1,629 | 1,455 | 725 | 1,111 | 1,581 | 1,815 |
| Net income 1 | 2,426 | 2,317 | 1,720 | 1,648 | 832.7 | 1,111 | 1,440 | 1,683 |
| Net Debt 1 | 1,703 | 2,680 | 460.4 | -449.9 | -533 | -407.5 | -510 | - |
| Reference price 2 | 88.00 | 46.50 | 55.00 | 24.50 | 18.20 | 41.50 | 41.50 | 41.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 43.98x | 3.5x | 20.6x | 2.67% | 1.46B | |
| 20.78x | 11.69x | 17.34x | 0.39% | 4,760B | |
| 22.05x | 10.77x | 14.61x | 1.15% | 1,885B | |
| 42.54x | 17.43x | 25.65x | 0.68% | 1,823B | |
| 12.38x | 7.5x | 9.07x | 0.06% | 1,017B | |
| 5.61x | 3.23x | 3.88x | 0.31% | 901B | |
| 92.07x | 15.96x | 58.95x | -.--% | 807B | |
| -39.63x | 7.69x | 21.44x | -.--% | 462B | |
| 220.5x | 46.9x | 99.51x | -.--% | 284B | |
| 32.87x | 11.92x | 22.11x | 2.06% | 255B | |
| Average | 45.32x | 13.66x | 29.32x | 0.73% | 1,220B | |
| Weighted average by Cap. | 29.75x | 12.39x | 21.40x | 0.5% |
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
