Valuation nForce Secure

Stocks

End-of-day quote Thailand S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
12.30 ^THB	-1.60%		0.00%	-1.60%

05-14	NForce Secure Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-26	NForce Secure Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,159	1,479	1,346	1,274	1,284	1,274	-
Change	-	-53.17%	-9.03%	-5.34%	0.81%	-0.8%	-
Enterprise Value (EV)	3,159	1,479	1,346	1,274	1,284	1,274	1,274
Change	-	-53.17%	-9.03%	-5.34%	0.81%	-0.8%	0%
P/E	45.2x	27.2x	14.7x	11x	10.6x	9.12x	8.1x
PBR	5.68x	-	-	-	1.67x	-	-
PEG	-	-1.2x	0.2x	0.4x	2.4x	0.6x	0.6x
Capitalization / Revenue	3.84x	1.66x	1.26x	1.03x	0.99x	0.89x	0.82x
EV / Revenue	0x	0x	0x	0x	0x	0.89x	0.82x
EV / EBITDA	0x	0x	0x	-	0x	6.6x	5.9x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.18	0.3	0.3	0.9	1	1.09	1.22
Rate of return	0.59%	2.08%	2.29%	7.26%	8%	8.79%	9.84%
EPS ²	0.68	0.53	0.89	1.13	1.18	1.36	1.53
Distribution rate	26.5%	56.6%	33.7%	79.6%	84.7%	80.1%	79.7%
Net sales ¹	823.4	893.9	1,066	1,238	1,303	1,425	1,560
EBITDA ¹	86.04	82.66	133.3	-	162.7	193	216
EBIT	73.99	-	-	133.8	148.3	-	-
Net income ¹	61.11	55.06	91.77	115.6	121.5	140	157
Net Debt	-	-	-	-	-	-	-
Reference price ²	30.75	14.40	13.10	12.40	12.50	12.40	12.40
Nbr of stocks (in thousands)	102,741	102,741	102,741	102,741	102,741	102,741	-
Announcement Date	28/02/22	22/02/23	29/02/24	27/02/25	26/02/26	-	-

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.($)
NFORCE SECURE	9.04x	-	-	8.86%	37.88M
PALO ALTO NETWORKS, INC.	223.71x	21.38x	66.39x	-.--%	248B
CROWDSTRIKE HOLDINGS, INC.	1130.9x	29.17x	97.93x	-.--%	178B
FORTINET, INC.	54.52x	13.61x	37.42x	-.--%	111B
RUBRIK, INC.	-60.05x	8.59x	225.35x	-.--%	14.89B
GEN DIGITAL INC.	14.17x	3.98x	7.9x	2.05%	14.73B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.73x	3.72x	9.04x	-.--%	13.53B
SAILPOINT, INC.	-39.38x	5.44x	27.72x	-.--%	7.48B
BLACKBERRY LIMITED	98.86x	10.53x	47.55x	-	6.66B
SANGFOR TECHNOLOGIES INC.	63.99x	3.38x	50.39x	0.36%	5.61B
Average	151.25x	11.09x	63.30x	1.25%	60.02B
Weighted average by Cap.	439.19x	20.63x	70.79x	0.05%