Valuation Oracle Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
1.700 ^THB	-5.03%		-0.58%	-30.89%

11:37am	Europe edges lower on lingering AI worry, oil jump	AN
10-23	Tech Slides on AI Fears - Tech Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	191,894	286,017	322,098	464,185	649,354	380,575	-	-
Change	-	49.05%	12.62%	44.11%	39.89%	-41.39%	-	-
Enterprise Value (EV) ¹	245,851	366,311	398,306	545,550	747,001	497,622	532,072	533,217
Change	-	49%	8.73%	36.97%	36.93%	-33.38%	6.92%	0.22%
P/E	29.8x	34.5x	31.6x	38.1x	38.7x	18.9x	13.8x	9.36x
PBR	-34.7x	268x	34.9x	22x	15.3x	4.3x	3.01x	2.37x
PEG	-	1.3x	1.5x	2.2x	1.1x	1.4x	0.4x	0.2x
Capitalization / Revenue	4.52x	5.73x	6.08x	8.09x	9.64x	4.21x	2.89x	2.07x
EV / Revenue	5.79x	7.33x	7.52x	9.5x	11.1x	5.5x	4.04x	2.9x
EV / EBITDA	11.4x	15.6x	15.2x	18.9x	20.4x	9.58x	7.13x	4.96x
EV / EBIT	12.5x	17.5x	17.3x	21.8x	25.8x	13.7x	10.8x	7.68x
EV / FCF	48.9x	43.2x	33.7x	-1,385x	-31.5x	-13.2x	-15.6x	84.6x
FCF Yield	2.05%	2.31%	2.96%	-0.07%	-3.17%	-7.57%	-6.39%	1.18%
Dividend per Share ²	1.28	1.36	1.6	2	2	1.995	2.074	2.179
Rate of return	1.78%	1.28%	1.37%	1.21%	0.89%	1.59%	1.65%	1.74%
EPS ²	2.41	3.07	3.71	4.34	5.83	6.643	9.13	13.41
Distribution rate	53.1%	44.3%	43.1%	46.1%	34.3%	30%	22.7%	16.3%
Net sales ¹	42,440	49,954	52,961	57,399	67,357	90,424	131,774	183,697
EBITDA ¹	21,565	23,428	26,184	28,900	36,549	51,942	74,642	107,543
EBIT ¹	19,593	20,902	23,055	25,033	28,926	36,328	49,447	69,411
Net income ¹	6,717	8,503	10,467	12,443	16,984	20,397	29,031	44,254
Net Debt ¹	53,957	80,294	76,208	81,365	97,647	117,047	151,498	152,642
Reference price ²	71.92	105.94	117.19	165.53	225.78	125.54	125.54	125.54
Nbr of stocks (in thousands)	2,668,157	2,699,802	2,748,514	2,804,234	2,876,046	3,031,501	-	-
Announcement Date	13/06/22	12/06/23	11/06/24	11/06/25	10/06/26	-	-	-

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.($)
MICROSOFT CORPORATION	26.44x	9.75x	15.92x	0.74%	3,870B
PALANTIR TECHNOLOGIES INC.	126.43x	55.94x	91.06x	-.--%	471B
ORACLE CORPORATION	18.9x	5.5x	9.58x	1.59%	381B
PALO ALTO NETWORKS, INC.	225.19x	19.61x	57.41x	-.--%	284B
SAP SE	29.88x	6.1x	19.08x	1.25%	278B
CROWDSTRIKE HOLDINGS, INC.	2379.4x	39.78x	130.12x	-.--%	244B
SERVICENOW, INC.	99.58x	9.89x	26.46x	-.--%	162B
FORTINET, INC.	56.07x	15.15x	39.92x	-.--%	128B
ADOBE INC.	14.83x	3.94x	8.25x	-.--%	105B
Average	330.75x	18.41x	44.20x	0.4%	658.2B
Weighted average by Cap.	143.02x	14.71x	29.01x	0.65%