Valuation Seafco

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
2.820 ^THB	-2.76%		-4.08%	+35.58%

06-19	Finansia Syrus Securities Upgrades Seafco to Buy from Hold; Price Target is THB3.50	MT
05-11	Seafco posts qtrly profit attributable 104.6 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,462	2,752	1,864	1,611	1,644	2,229	-	-
Change	-	-20.51%	-32.26%	-13.56%	2.04%	35.58%	-	-
Enterprise Value (EV)	3,832	2,941	1,923	1,611	1,644	2,229	2,229	2,229
Change	-	-23.25%	-34.6%	-16.22%	2.04%	35.58%	0%	0%
P/E	-58.5x	-20.7x	11x	1,000x	9.86x	8.81x	10.8x	10.4x
PBR	2.23x	1.93x	1.17x	0.98x	1.01x	1.29x	1.2x	1.12x
PEG	-	-0x	-0x	-10.1x	0x	0.2x	-0.6x	2.7x
Capitalization / Revenue	2.41x	3.52x	1.04x	1.27x	1.07x	1.27x	1.23x	1.2x
EV / Revenue	0x	0x	0x	0x	0x	1.27x	1.23x	1.2x
EV / EBITDA	0x	-0x	0x	0x	0x	4.51x	5.07x	4.9x
EV / EBIT	-0x	-0x	0x	-0x	0x	6.67x	8.08x	7.74x
EV / FCF	0x	0x	0x	0x	0x	11x	17.6x	16.1x
FCF Yield	2.9%	4.48%	16.1%	5.59%	21.1%	9.1%	5.69%	6.22%
Dividend per Share ²	-	-	0.0818	0.03	0.12	0.13	0.1	0.11
Rate of return	-	-	3.57%	1.5%	5.77%	4.61%	3.55%	3.9%
EPS ²	-0.0727	-0.1636	0.2091	0.002	0.211	0.32	0.26	0.27
Distribution rate	-	-	39.1%	1,500%	56.9%	40.6%	38.5%	40.7%
Net sales ¹	1,435	781.2	1,786	1,273	1,539	1,752	1,818	1,856
EBITDA ¹	119.8	-5.929	344.5	130.8	404.3	494	440	455
EBIT ¹	-88.9	-164.2	209	-2.376	247.4	334	276	288
Net income ¹	-56.64	-129.5	169.4	1.359	167	258	212	223
Net Debt	370	189.1	59.12	-	-	-	-	-
Reference price ²	4.255	3.382	2.291	2.000	2.080	2.820	2.820	2.820
Nbr of stocks (in thousands)	813,679	813,679	813,679	805,622	790,438	790,438	-	-
Announcement Date	28/02/22	27/02/23	22/02/24	21/02/25	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.($)
SEAFCO	9.06x	-	-	4.48%	68.11M
QUANTA SERVICES, INC.	64.77x	2.8x	27.37x	0.07%	93.91B
VINCI	13.15x	1.06x	5.84x	4.46%	71.19B
COMFORT SYSTEMS USA, INC.	35.72x	4.45x	24.08x	0.18%	60.91B
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	54.07B
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	45.7B
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.63B
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	33.1B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
Average	29.27x	2.01x	16.48x	2.23%	46.06B
Weighted average by Cap.	35.24x	2.25x	17.99x	1.75%