Valuation KLA Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 27/10/2026			5-day change	1st Jan Change
3.340 ^THB	+0.60%		-8.74%	-

10-23	A New ETF to Bet on Big AI Companies' Debt
10-15	SK Hynix conditions new US factory on more US chip equipment exports to China, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	47,618	66,544	111,012	118,454	394,116	200,527	-	-
Change	-	39.75%	66.82%	6.7%	232.72%	-49.12%	-	-
Enterprise Value (EV) ¹	51,571	69,192	112,388	119,844	395,101	203,162	201,190	200,363
Change	-	34.17%	62.43%	6.63%	229.68%	-48.58%	-0.97%	-0.41%
P/E	14.6x	20.1x	40.7x	29.5x	82.4x	28.6x	23x	19.2x
PBR	32.3x	22.7x	33.1x	25.5x	62.7x	25.3x	19.2x	13.2x
PEG	-	2x	-2.5x	0.6x	4x	0.6x	0.9x	1x
Capitalization / Revenue	5.17x	6.34x	11.3x	9.74x	29x	11.1x	9.29x	8.03x
EV / Revenue	5.6x	6.59x	11.5x	9.86x	29.1x	11.2x	9.33x	8.02x
EV / EBITDA	12.1x	14.7x	26.1x	21.3x	63.4x	23.2x	19x	16.3x
EV / EBIT	13.2x	16.1x	28.8x	22.9x	67.7x	24.1x	19.8x	17x
EV / FCF	17.2x	20.8x	37.1x	32x	105x	31.2x	28.6x	23.2x
FCF Yield	5.83%	4.81%	2.7%	3.13%	0.95%	3.21%	3.5%	4.32%
Dividend per Share ²	0.42	0.52	0.565	0.675	0.8	0.9558	1.088	1.212
Rate of return	1.32%	1.07%	0.69%	0.75%	0.27%	0.62%	0.71%	0.79%
EPS ²	2.192	2.415	2.028	3.037	3.66	5.38	6.693	7.994
Distribution rate	19.2%	21.5%	27.9%	22.2%	21.9%	17.8%	16.2%	15.2%
Net sales ¹	9,212	10,496	9,812	12,156	13,579	18,142	21,575	24,970
EBITDA ¹	4,262	4,717	4,298	5,635	6,233	8,764	10,615	12,268
EBIT ¹	3,899	4,302	3,897	5,241	5,839	8,436	10,163	11,770
Net income ¹	3,322	3,387	2,762	4,062	4,831	7,063	8,626	10,422
Net Debt ¹	3,953	2,648	1,376	1,390	985	2,635	662.7	-164.8
Reference price ²	31.91	48.50	82.45	89.57	301.71	153.66	153.66	153.66
Nbr of stocks (in thousands)	1,492,350	1,371,989	1,346,400	1,322,414	1,306,275	1,305,006	-	-
Announcement Date	28/07/22	27/07/23	24/07/24	31/07/25	28/07/26	-	-	-

¹USD in Million²USD

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.($)
ASML HOLDING N.V.	35.41x	12.38x	28.25x	0.63%	629B
APPLIED MATERIALS, INC.	30.04x	9.09x	26.38x	0.5%	314B
LAM RESEARCH CORPORATION	25.17x	8.32x	20x	0.52%	301B
KLA CORPORATION	28.56x	11.2x	23.18x	0.62%	201B
ADVANTEST CORPORATION	36.03x	13.6x	26.37x	0.27%	155B
TOKYO ELECTRON LIMITED	27.22x	6.13x	18.7x	1.78%	135B
ASE TECHNOLOGY HOLDING CO., LTD.	33.89x	3.74x	16.97x	1.55%	88.29B
NAURA TECHNOLOGY GROUP CO., LTD.	47.31x	7.02x	37.37x	0.19%	53.16B
TERADYNE, INC.	35.94x	9.66x	27.19x	0.16%	50.6B
Average	33.29x	9.01x	24.93x	0.69%	214.13B
Weighted average by Cap.	31.97x	10.13x	25.01x	0.66%