Valuation Samart Telcoms

Stocks

End-of-day quote Thailand S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
3.360 ^THB	-0.59%		-8.20%	-19.23%

04-23	Samart Telcoms Pcl says PTNPI consortium selected as winning bidder for project	RE
02-26	Samart Telcoms Public Company Limited Proposes Dividend Payment for the Operating Period from January 1, 2025 to December 31, 2025, Payable on May 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,090	3,708	4,264	1,792	4,017	2,571
Change	-	20%	15%	-57.97%	124.14%	-36%
Enterprise Value (EV) ¹	4,036	5,118	5,333	2,483	3,841	2,351
Change	-	26.81%	4.22%	-53.45%	54.71%	-38.79%
P/E Ratio	-10.7x	60.4x	16.4x	25x	34.8x	25.6x
PBR	0.93x	1.09x	1.19x	0.51x	1.11x	0.71x
PEG	-	-0x	0x	-0.3x	0.6x	-2x
Capitalization / Revenue	0.57x	0.81x	0.86x	0.4x	0.96x	0.48x
EV / Revenue	0.74x	1.12x	1.08x	0.55x	0.92x	0.44x
EV / EBITDA	7.89x	14.3x	13.7x	5.88x	7.13x	3.53x
EV / EBIT	-11.8x	62.3x	74.1x	59.5x	45.1x	11.9x
EV / FCF	1.64x	-19.3x	168x	12.1x	5.31x	3.92x
FCF Yield	61.1%	-5.18%	0.6%	8.26%	18.8%	25.5%
Dividend per Share ²	-	0.05	0.21	0.06	0.11	0.12
Rate of return	-	0.83%	3.04%	2.07%	1.69%	2.88%
EPS ²	-0.4652	0.0993	0.4216	0.116	0.1867	0.1622
Distribution rate	-	50.3%	49.8%	51.7%	58.9%	74%
Net sales ¹	5,431	4,581	4,947	4,489	4,183	5,385
EBITDA ¹	511.7	358.4	389.2	422	538.5	666.2
EBIT ¹	-342.1	82.16	72.01	41.7	85.13	196.8
Net income ¹	-287.5	61.38	260.6	71.69	115.4	100.2
Net Debt ¹	945.7	1,410	1,069	690.3	-176.3	-219.9
Reference price ²	5.000	6.000	6.900	2.900	6.500	4.160
Nbr of stocks (in thousands)	618,000	618,000	618,000	618,000	618,000	618,000
Announcement Date	23/02/21	24/02/22	23/02/23	22/02/24	20/02/25	26/02/26

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.($)
SAMART TELCOMS	-	-	-	-	63.33M
CHINA MOBILE LIMITED	11.66x	1.37x	4.24x	6.87%	230B
VERIZON COMMUNICATIONS, INC.	9.76x	2.46x	6.6x	6.02%	196B
DEUTSCHE TELEKOM AG	13.83x	2.16x	5.68x	4.08%	154B
CHINA TELECOM CORPORATION LIMITED	12.82x	0.87x	3.24x	6.19%	80.36B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.35x	2.09x	5.26x	2.31%	82.44B
NTT, INC.	11.88x	1.7x	7x	3.53%	76.46B
SAUDI TELECOM COMPANY	15.87x	2.76x	8.65x	4.98%	58.94B
ORANGE	17.48x	1.95x	6.06x	4.43%	54.42B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.18x	5.22x	18.92x	4.44%	54.11B
Average	13.65x	2.29x	7.29x	4.76%	98.65B
Weighted average by Cap.	12.70x	2.08x	6.32x	5.19%