Valuation Samart Aviation Solutions Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 14/10/2026			5-day change	1st Jan Change
10.70 ^THB	-0.93%		0.00%	-8.55%

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	6,831	-	-
Change	-	19.25%	-39.21%	-8.55%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	6,831	6,831	6,831
Change	-	13.55%	-36.16%	-8.55%	0%	0%
P/E	35x	26.3x	13.8x	11.9x	10.9x	10x
PBR	8.08x	8.06x	5.43x	4.38x	4.12x	3.6x
PEG	1.1x	0.4x	0.8x	2.17x	1.11x	1.16x
Capitalization / Revenue	6.27x	7x	3.61x	3.44x	3.16x	2.93x
EV / Revenue	0x	0x	0x	3.44x	3.16x	2.93x
EV / EBITDA	0x	0x	0x	8.27x	7.48x	6.74x
EV / EBIT	0x	0x	0x	8.83x	8.06x	7.3x
EV / FCF	0x	0x	0x	12.3x	11x	9.26x
FCF Yield	2.94%	4.2%	8.79%	8.11%	9.11%	10.8%
Dividend per Share ²	0.75	1.1	0.9	0.81	0.855	0.885
Rate of return	4.66%	5.73%	7.69%	7.57%	7.99%	8.27%
EPS ²	0.46	0.73	0.85	0.8967	0.985	1.07
Distribution rate	163%	151%	106%	90.3%	86.8%	82.7%
Net sales ¹	1,644	1,756	2,071	1,986	2,159	2,332
EBITDA ¹	579.1	710	826.2	826.2	912.8	1,013
EBIT ¹	514.8	642.5	753.3	773.3	847.7	936
Net income ¹	271.6	464.3	545.8	567.2	630.8	686
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	10.70	10.70	10.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AENA S.M.E., S.A.	16.14x	6.3x	10.65x	4.83%	42.08B
AIRPORTS OF THAILAND	41.68x	12.14x	21.46x	1.44%	24.37B
CHINA TOURISM GROUP DUTY FREE CORPORATION LIMITED	22.28x	1.24x	9.37x	2.08%	15.11B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	17.36x	5.73x	10.97x	5.46%	11.67B
AÉROPORTS DE PARIS	17.43x	2.8x	8.32x	3.76%	11.59B
GMR AIRPORTS LIMITED	143.06x	8.08x	20.06x	-.--%	10.01B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	22.41x	2.94x	6.74x	2.27%	8.73B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	44.09x	16.14x	22.77x	1.67%	7.77B
FLUGHAFEN ZÜRICH AG	18.22x	5.28x	9.56x	4.13%	6.96B
Average	38.07x	6.74x	13.32x	2.85%	15.36B
Weighted average by Cap.	32.78x	6.85x	13.31x	3.17%