Valuation Sammakorn

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
0.7700 ^THB	-.--%		-.--%	+6.94%

08-04	Sammakorn Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-05	Sammakorn posts QTRLY profit attributable 156.8 mln baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	776.6	1,213	911.4	750.9	577.6	462.1
Change	-	56.2%	-24.87%	-17.61%	-23.08%	-20%
Enterprise Value (EV) ¹	2,384	2,751	2,471	2,970	2,800	2,199
Change	-	15.42%	-10.19%	20.19%	-5.71%	-21.48%
P/E	19.1x	28.8x	8.09x	21.6x	-11.4x	-24x
PBR	0.33x	0.51x	0.37x	0.31x	0.25x	0.2x
PEG	-	7.34x	0x	-0.3x	0x	0.4x
Capitalization / Revenue	0.47x	0.84x	0.38x	0.37x	0.36x	0.3x
EV / Revenue	1.43x	1.91x	1.03x	1.48x	1.77x	1.41x
EV / EBITDA	17.2x	23.3x	11.4x	19.2x	36.5x	22.9x
EV / EBIT	23.5x	34x	13.9x	26x	81.1x	41.7x
EV / FCF	4.45x	7.68x	-2.86x	-1.56x	-245x	4.88x
FCF Yield	22.5%	13%	-34.9%	-64.2%	-0.41%	20.5%
Dividend per Share ²	0.03	0.04	0.1	0.03	-	0.02
Rate of return	2.48%	2.12%	7.04%	2.56%	-	2.78%
EPS ²	0.0632	0.0657	0.1754	0.0541	-0.0791	-0.03
Distribution rate	47.5%	60.9%	57%	55.5%	-	-66.7%
Net sales ¹	1,669	1,442	2,404	2,003	1,583	1,562
EBITDA ¹	138.6	117.9	216	154.8	76.78	96.17
EBIT ¹	101.5	80.88	177.9	114.2	34.53	52.69
Net income ¹	40.55	42.15	112.6	34.7	-50.77	-19.46
Net Debt ¹	1,607	1,538	1,560	2,219	2,223	1,736
Reference price ²	1.2100	1.8900	1.4200	1.1700	0.9000	0.7200
Nbr of stocks (in thousands)	641,800	641,800	641,800	641,800	641,800	641,800
Announcement Date	19/02/21	18/02/22	21/02/23	20/02/24	20/02/25	25/02/26

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.($)
SAMMAKORN	-	-	-	-	14.63M
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.07x	16.38x	1.3%	29.17B
CHINA RESOURCES LAND LIMITED	8.31x	1.49x	8.38x	4.26%	27.69B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
MITSUI FUDOSAN CO., LTD.	14.61x	3.17x	15.15x	2.39%	27.01B
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.02x	2.91x	6.53x	-.--%	20.05B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.94x	1.64%	19.06B
Average	17.42x	3.16x	10.51x	3.28%	28.12B
Weighted average by Cap.	24.99x	3.16x	10.57x	3.45%