Valuation Metro Systems Corporation

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
5.850 ^THB	0.00%		+3.54%	-25.48%

08-10	Metro Systems Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-11	Metro Systems Corporation Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,232	2,430	3,384	3,186	2,880	2,826
Change	-	8.87%	39.26%	-5.85%	-9.6%	-1.88%
Enterprise Value (EV) ¹	2,022	2,244	3,696	2,941	3,421	2,809
Change	-	10.99%	64.73%	-20.44%	16.33%	-17.91%
P/E	14.3x	12.3x	13.8x	11.2x	11.3x	16.7x
PBR	1.18x	1.23x	1.63x	1.44x	1.26x	1.25x
PEG	-	0.5x	0.6x	0.7x	-1.1x	-0.5x
Capitalization / Revenue	0.3x	0.34x	0.36x	0.34x	0.32x	0.31x
EV / Revenue	0.28x	0.31x	0.39x	0.31x	0.38x	0.31x
EV / EBITDA	5.87x	7.81x	10.1x	7x	8.73x	9.35x
EV / EBIT	8.02x	10.4x	11.8x	8x	10.2x	11.5x
EV / FCF	7.5x	57.7x	-9.57x	4.34x	-27.7x	5.2x
FCF Yield	13.3%	1.73%	-10.4%	23%	-3.61%	19.2%
Dividend per Share ²	0.3	0.38	0.4	0.5	0.5	0.35
Rate of return	4.84%	5.63%	4.26%	5.65%	6.25%	4.46%
EPS ²	0.4328	0.548	0.6802	0.7918	0.7108	0.4702
Distribution rate	69.3%	69.3%	58.8%	63.1%	70.3%	74.4%
Net sales ¹	7,330	7,199	9,368	9,479	8,932	9,167
EBITDA ¹	344.3	287.2	366.3	420.1	392.1	300.4
EBIT ¹	252.2	215.3	314.3	367.7	334.4	243.2
Net income ¹	155.8	197.3	244.9	285	255.9	169.3
Net Debt ¹	-210.3	-186.1	312.4	-245.1	541.3	-17.4
Reference price ²	6.200	6.750	9.400	8.850	8.000	7.850
Nbr of stocks (in thousands)	360,000	360,000	360,000	360,000	360,000	360,000
Announcement Date	22/02/21	24/02/22	20/02/23	22/02/24	24/02/25	24/02/26

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.($)
METRO SYSTEMS CORPORATION	-	-	-	-	62.37M
BEST BUY CO., INC.	14.9x	0.46x	7.32x	3.88%	20.95B
JB HI-FI LIMITED	16.77x	0.73x	8.33x	4.52%	5.63B
MOBILE WORLD INVESTMENT CORPORATION	10.16x	0.47x	6.3x	2.78%	4.29B
DIEN MAY XANH INVESTMENT	9.31x	-	-	-	3.72B
YAMADA HOLDINGS CO., LTD.	13.3x	0.39x	8.37x	2.55%	3.09B
CECONOMY AG	7.78x	0.14x	2.84x	2.21%	2.42B
COM7	15.95x	0.92x	12.23x	3.83%	2.34B
Average	12.60x	0.52x	7.57x	3.29%	5.31B
Weighted average by Cap.	13.72x	0.50x	7.45x	3.64%