Valuation nForce Secure

Stocks

End-of-day quote Thailand S.E. Other stock markets 01/07/2026			5-day change	1st Jan Change
12.80 ^THB	+2.40%		+2.40%	+2.40%

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	1,315	-
Change	-	-53.17%	-9.03%	-5.34%	0.81%	2.4%	-
Enterprise Value (EV)	3,159	1,479	1,346	1,274	1,284	1,315	1,315
Change	-	-53.17%	-9.03%	-5.34%	0.81%	2.4%	0%
P/E	45.2x	27.2x	14.7x	11x	10.6x	9.41x	8.37x
PBR	5.68x	-	-	-	1.67x	-	-
PEG	-	-1.2x	0.2x	0.4x	2.4x	0.6x	0.7x
Capitalization / Revenue	3.84x	1.66x	1.26x	1.03x	0.99x	0.92x	0.84x
EV / Revenue	0x	0x	0x	0x	0x	0.92x	0.84x
EV / EBITDA	0x	0x	0x	-	0x	6.81x	6.09x
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%	8.52%	9.53%
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	12.80	12.80
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NFORCE SECURE	9.41x	-	-	8.52%	39.49M
PALO ALTO NETWORKS, INC.	258.89x	24.79x	76.99x	-.--%	287B
CROWDSTRIKE HOLDINGS, INC.	1274.48x	32.23x	108.24x	-.--%	197B
FORTINET, INC.	57.26x	14.32x	39.39x	-.--%	116B
RUBRIK, INC.	-68.09x	9.8x	257.14x	-.--%	16.88B
GEN DIGITAL INC.	15.13x	4.16x	8.27x	1.92%	15.73B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.28x	3.88x	9.42x	-.--%	13.97B
SAILPOINT, INC.	-45.75x	6.39x	32.57x	-.--%	8.68B
BLACKBERRY LIMITED	109.67x	11.72x	52.91x	-	7.39B
SANGFOR TECHNOLOGIES INC.	69.34x	3.72x	55.46x	0.33%	6.09B
Average	169.76x	12.34x	71.15x	1.2%	66.89B
Weighted average by Cap.	496.08x	23.28x	80.11x	0.05%