Valuation Master Ad

Stocks

End-of-day quote Thailand S.E. 04/09/2026			5-day change	1st Jan Change
0.6100 ^THB	+1.67%		-4.69%	+8.93%

08-14	Roctec Global Public Company Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
08-14	Roctec Global Public Company Limited agreed to acquire remaining 18.35% stake in Trans.Ad Solutions Co.,Ltd. from minority shareholders for approximately THB 620 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,005	6,657	4,384	5,764	4,627	4,871
Change	-	66.22%	-34.15%	31.48%	-19.72%	5.26%
Enterprise Value (EV) ¹	4,529	6,185	3,567	4,472	3,038	2,862
Change	-	36.56%	-42.32%	25.34%	-32.07%	-5.77%
P/E	-4.04x	177x	32.8x	24.8x	14.3x	10.2x
PBR	1.32x	1.7x	1.13x	1.4x	1.08x	1.06x
PEG	-	-2x	0x	0.3x	0.4x	0.2x
Capitalization / Revenue	1.91x	3.06x	1.67x	2.2x	1.49x	1.42x
EV / Revenue	2.16x	2.85x	1.36x	1.7x	0.98x	0.83x
EV / EBITDA	-19.1x	25.4x	9.61x	10.3x	5.67x	4.52x
EV / EBIT	-10.3x	61.8x	15x	15.2x	7.99x	5.35x
EV / FCF	3.03x	-7.3x	13.5x	12.2x	9.23x	7.64x
FCF Yield	33%	-13.7%	7.4%	8.2%	10.8%	13.1%
Dividend per Share ²	-	-	-	0.013	0.0165	0.0184
Rate of return	-	-	-	1.83%	2.89%	3.07%
EPS ²	-0.1833	0.004638	0.0164	0.0287	0.04	0.0586
Distribution rate	-	-	-	45.4%	41.3%	31.4%
Net sales ¹	2,097	2,174	2,625	2,625	3,108	3,436
EBITDA ¹	-237.1	243.5	371.1	435.9	535.9	633.2
EBIT ¹	-437.7	100.1	238.5	295.2	380	535.1
Net income ¹	-991.9	33.59	133.5	232.6	340.1	475.7
Net Debt ¹	524.3	-471.6	-816.2	-1,292	-1,590	-2,009
Reference price ²	0.7400	0.8200	0.5400	0.7100	0.5700	0.6000
Nbr of stocks (in thousands)	5,411,981	8,117,972	8,117,972	8,117,976	8,117,976	8,117,977
Announcement Date	24/05/21	25/05/22	23/05/23	23/05/24	30/05/25	22/05/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MASTER AD	-	-	-	-	151M
IBM	23.06x	3.76x	13.13x	2.88%	221B
SNOWFLAKE INC.	-131.77x	18.12x	98.58x	-.--%	117B
ACCENTURE PLC	13.87x	1.53x	8.03x	3.46%	114B
TATA CONSULTANCY SERVICES LTD.	14.91x	2.73x	10.29x	5.51%	88.29B
RELX PLC	20.51x	5.38x	13.21x	2.78%	61.88B
INFOSYS LIMITED	14.81x	2.16x	9.15x	5.26%	48.47B
FUJITSU LIMITED	21.96x	1.8x	11.18x	1.33%	43.35B
NEC CORPORATION	21.25x	1.61x	10.31x	0.89%	41.03B
HCL TECHNOLOGIES LIMITED	17.85x	2.28x	10.7x	4.89%	37.07B
Average	1.83x	4.37x	20.51x	3%	77.27B
Weighted average by Cap.	-3.78x	5.22x	24.36x	2.88%