Valuation Samart Aviation Solutions

Stocks

End-of-day quote Thailand S.E. 26/10/2026			5-day change	1st Jan Change
11.00 ^THB	0.00%		+1.85%	-5.98%

08-07	Samart Aviation Solutions Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 4, 2026	CI
08-07	Samart Aviation Solutions Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,304	12,288	7,470	7,023	-	-
Change	-	19.25%	-39.21%	-5.98%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	7,023	7,023	7,023
Change	-	13.55%	-36.16%	-5.98%	0%	0%
P/E	35x	26.3x	13.8x	12.6x	11.2x	10.3x
PBR	8.08x	8.06x	5.43x	4.32x	4.32x	3.7x
PEG	1.1x	0.4x	0.8x	5.36x	0.9x	1.16x
Capitalization / Revenue	6.27x	7x	3.61x	3.57x	3.26x	3.01x
EV / Revenue	0x	0x	0x	3.57x	3.26x	3.01x
EV / EBITDA	0x	0x	0x	8.64x	7.71x	6.93x
EV / EBIT	0x	0x	0x	9.24x	8.31x	7.5x
EV / FCF	0x	0x	0x	13x	11.3x	9.52x
FCF Yield	2.94%	4.2%	8.79%	7.69%	8.82%	10.5%
Dividend per Share ²	0.75	1.1	0.9	0.8325	0.8925	0.885
Rate of return	4.66%	5.73%	7.69%	7.57%	8.11%	8.05%
EPS ²	0.46	0.73	0.85	0.87	0.9825	1.07
Distribution rate	163%	151%	106%	95.7%	90.8%	82.7%
Net sales ¹	1,644	1,756	2,071	1,966	2,156	2,332
EBITDA ¹	579.1	710	826.2	813	910.8	1,013
EBIT ¹	514.8	642.5	753.3	760.3	845	936
Net income ¹	271.6	464.3	545.8	556.2	628.5	686
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	11.00	11.00	11.00
Nbr of stocks (in thousands)	640,000	640,000	638,425	638,425	-	-
Announcement Date	21/02/24	19/02/25	27/02/26	-	-	-

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.($)
SAMART AVIATION SOLUTIONS	12.64x	-	-	7.57%	208M
AENA S.M.E., S.A.	17.04x	6.6x	11.17x	4.55%	44.65B
AIRPORTS OF THAILAND	44.72x	12.97x	22.93x	1.35%	25.9B
CHINA TOURISM GROUP DUTY FREE CORPORATION LIMITED	22.91x	1.29x	9.73x	2.03%	15.56B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	19.98x	6.54x	12.41x	2.43%	13.34B
AÉROPORTS DE PARIS	17.79x	2.86x	8.45x	3.62%	12.05B
GMR AIRPORTS LIMITED	160.46x	8.06x	20.13x	-.--%	9.98B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	22.6x	2.97x	6.83x	2.26%	8.84B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	45.11x	16.44x	23.19x	1.64%	8.11B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V.	13.09x	4.18x	7.66x	6.42%	7.54B
Average	37.63x	6.88x	13.61x	3.19%	14.62B
Weighted average by Cap.	34.37x	7.15x	13.83x	2.93%