Valuation Oracle Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
1.960 ^THB	+3.16%		+1.55%	-20.33%

11:40pm	US makes it easier to export Nvidia AI chips and military equipment to the UAE	RE
07:39pm	US loosens export controls on UAE, government notice shows	RE

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	415,422	-	-
Change	-	49.05%	12.62%	44.11%	39.89%	-36.03%	-	-
Enterprise Value (EV) ¹	245,851	366,311	398,306	545,550	747,001	548,155	580,270	593,262
Change	-	49%	8.73%	36.97%	36.93%	-26.62%	5.86%	2.24%
P/E	29.8x	34.5x	31.6x	38.1x	38.7x	22.6x	16x	11.1x
PBR	-34.7x	268x	34.9x	22x	15.3x	5.07x	3.69x	2.94x
PEG	-	1.3x	1.5x	2.2x	1.1x	2.36x	0.4x	0.3x
Capitalization / Revenue	4.52x	5.73x	6.08x	8.09x	9.64x	4.66x	3.19x	2.29x
EV / Revenue	5.79x	7.33x	7.52x	9.5x	11.1x	6.14x	4.46x	3.27x
EV / EBITDA	11.4x	15.6x	15.2x	18.9x	20.4x	10.8x	8.16x	5.75x
EV / EBIT	12.5x	17.5x	17.3x	21.8x	25.8x	15.2x	11.9x	8.75x
EV / FCF	48.9x	43.2x	33.7x	-1,385x	-31.5x	-11.5x	-14.8x	36.9x
FCF Yield	2.05%	2.31%	2.96%	-0.07%	-3.17%	-8.71%	-6.75%	2.71%
Dividend per Share ²	1.28	1.36	1.6	2	2	2.03	2.197	2.305
Rate of return	1.78%	1.28%	1.37%	1.21%	0.89%	1.41%	1.52%	1.6%
EPS ²	2.41	3.07	3.71	4.34	5.83	6.389	9.007	12.94
Distribution rate	53.1%	44.3%	43.1%	46.1%	34.3%	31.8%	24.4%	17.8%
Net sales ¹	42,440	49,954	52,961	57,399	67,357	89,218	130,189	181,170
EBITDA ¹	21,565	23,428	26,184	28,900	36,549	50,555	71,098	103,239
EBIT ¹	19,593	20,902	23,055	25,033	28,926	36,027	48,791	67,800
Net income ¹	6,717	8,503	10,467	12,443	16,984	19,020	27,868	41,263
Net Debt ¹	53,957	80,294	76,208	81,365	97,647	132,734	164,848	177,841
Reference price ²	71.92	105.94	117.19	165.53	225.78	144.22	144.22	144.22
Nbr of stocks (in thousands)	2,668,157	2,699,802	2,748,514	2,804,234	2,876,046	2,880,471	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAP SE	19.26x	3.95x	12.35x	1.95%	184B
SERVICENOW, INC.	54.71x	6.49x	17.85x	-.--%	112B
CONSTELLATION SOFTWARE INC.	32.53x	3.09x	11.12x	0.21%	40.92B
STRATEGY INC	6.28x	78.34x	663.54x	-.--%	33.01B
FAIR ISAAC CORPORATION	33.75x	13.07x	21.3x	-.--%	29.67B
TOAST, INC.	32.55x	1.98x	18.03x	-.--%	16.72B
TRIMBLE, INC.	23.46x	3.35x	11.3x	-	12.29B
GUIDEWIRE SOFTWARE, INC.	76.51x	7.31x	31.32x	-.--%	11.24B
HUBSPOT, INC.	54.78x	2.33x	9.52x	-.--%	10.55B
Average	37.09x	13.32x	88.48x	0.27%	50.05B
Weighted average by Cap.	32.17x	10.52x	62.51x	0.84%