|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.10 THB | -4.31% |
|
-1.77% | -5.13% |
Company Valuation: Samart Aviation Solutions
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 10,304 | 12,288 | 7,470 | 7,087 | - | - |
| Change | - | 19.25% | -39.21% | -5.13% | - | - |
| Enterprise Value (EV) | 10,304 | 11,700 | 7,470 | 7,087 | 7,087 | 7,087 |
| Change | - | 13.55% | -36.16% | -5.13% | 0% | 0% |
| P/E | 35x | 26.3x | 13.8x | 13.3x | 11.3x | 10.6x |
| PBR | 8.08x | 8.06x | 5.43x | 4.39x | 4.54x | - |
| PEG | 1.1x | 0.4x | 0.8x | -6.78x | 0.6x | 1.48x |
| Capitalization / Revenue | 6.27x | 7x | 3.61x | 3.69x | 3.28x | 3x |
| EV / Revenue | 0x | 0x | 0x | 3.69x | 3.28x | 3x |
| EV / EBITDA | 0x | 0x | 0x | 9.07x | 7.79x | 6.87x |
| EV / EBIT | 0x | 0x | 0x | 9.26x | 8.44x | - |
| EV / FCF | 0x | 0x | 0x | 13.2x | 12x | - |
| FCF Yield | 2.94% | 4.2% | 8.79% | 7.58% | 8.37% | - |
| Dividend per Share 2 | 0.75 | 1.1 | 0.9 | 0.74 | 0.84 | 0.84 |
| Rate of return | 4.66% | 5.73% | 7.69% | 6.67% | 7.57% | 7.57% |
| EPS 2 | 0.46 | 0.73 | 0.85 | 0.8333 | 0.98 | 1.05 |
| Distribution rate | 163% | 151% | 106% | 88.8% | 85.7% | 80% |
| Net sales 1 | 1,644 | 1,756 | 2,071 | 1,918 | 2,157 | 2,360 |
| EBITDA 1 | 579.1 | 710 | 826.2 | 781 | 909.7 | 1,031 |
| EBIT 1 | 514.8 | 642.5 | 753.3 | 765 | 840 | - |
| Net income 1 | 271.6 | 464.3 | 545.8 | 533.7 | 628.3 | 675 |
| Net Debt | - | -588 | - | - | - | - |
| Reference price 2 | 16.10 | 19.20 | 11.70 | 11.10 | 11.10 | 11.10 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.32x | - | - | 6.67% | 211M | |
| 46.58x | 13.56x | 23.95x | 1.27% | 27.19B | |
| 19.6x | 3.23x | 9.99x | 1.48% | 7.15B | |
| 13.98x | 5.86x | 8.72x | 5.89% | 5.08B | |
| 21.92x | 4.17x | 10.67x | 3.35% | 4.76B | |
| 136x | - | - | 0.37% | 4.58B | |
| 15.87x | 5.9x | 9.75x | 6.32% | 3.73B | |
| 26.38x | 2.61x | 10.34x | 5.96% | 3.13B | |
| 26.37x | 1.56x | 5.35x | 1.92% | 3B | |
| Average | 35.56x | 5.27x | 11.26x | 3.69% | 6.54B | |
| Weighted average by Cap. | 41.28x | 8.81x | 16.70x | 2.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAV Stock
- Valuation Samart Aviation Solutions
Select your edition
All financial news and data tailored to specific country editions
