Valuation Oracle Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 19/10/2026			5-day change	1st Jan Change
2.200 ^THB	+1.85%		-4.35%	-

08:10pm	Top hyperscalers likely to have more AI-linked debt than now known, S&P Global warns	RE
06:11pm	Nvidia wins fast-growing AI startup Modal for new central processors	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	388,729	-	-
Change	-	49.05%	12.62%	44.11%	39.89%	-40.14%	-	-
Enterprise Value (EV) ¹	245,851	366,311	398,306	545,550	747,001	505,776	536,178	535,812
Change	-	49%	8.73%	36.97%	36.93%	-32.29%	6.01%	-0.07%
P/E	29.8x	34.5x	31.6x	38.1x	38.7x	19.3x	14x	9.57x
PBR	-34.7x	268x	34.9x	22x	15.3x	4.39x	3.07x	2.42x
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	4.3x	2.95x	2.12x
EV / Revenue	5.79x	7.33x	7.52x	9.5x	11.1x	5.59x	4.07x	2.92x
EV / EBITDA	11.4x	15.6x	15.2x	18.9x	20.4x	9.74x	7.18x	4.98x
EV / EBIT	12.5x	17.5x	17.3x	21.8x	25.8x	13.9x	10.9x	7.71x
EV / FCF	48.9x	43.2x	33.7x	-1,385x	-31.5x	-13.4x	-15.8x	85x
FCF Yield	2.05%	2.31%	2.96%	-0.07%	-3.17%	-7.45%	-6.34%	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%	1.56%	1.62%	1.7%
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	131,712	183,655
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	36,327	49,404	69,462
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	147,448	147,083
Reference price ²	71.92	105.94	117.19	165.53	225.78	128.23	128.23	128.23
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	26.83x	9.91x	16.18x	0.73%	3,928B
PALANTIR TECHNOLOGIES INC.	119.93x	52.98x	86.28x	-.--%	447B
ORACLE CORPORATION	19.3x	5.59x	9.74x	1.56%	389B
PALO ALTO NETWORKS, INC.	216.99x	19.31x	56.52x	-.--%	280B
SAP SE	28.38x	5.66x	17.83x	1.34%	259B
CROWDSTRIKE HOLDINGS, INC.	2273.9x	37.98x	124.23x	-.--%	233B
SERVICENOW, INC.	90.05x	8.93x	23.9x	-.--%	147B
FORTINET, INC.	54.82x	14.71x	38.75x	-.--%	124B
ADOBE INC.	13.44x	3.57x	7.47x	-.--%	95.43B
Average	315.96x	17.63x	42.32x	0.4%	655.81B
Weighted average by Cap.	133.24x	14.23x	27.85x	0.65%