Company Valuation: Simat Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,844 2,983 1,323 1,206 927.4 875.6
Change - 61.78% -55.65% -8.82% -23.12% -5.59%
Enterprise Value (EV) 1 2,443 3,378 1,355 1,585 1,290 1,567
Change - 38.25% -59.9% 17.02% -18.63% 21.5%
P/E 50x 41.8x 21.1x 49.9x 23.8x 13.6x
PBR 3.59x 3.13x 1.3x 1.21x 0.89x 0.84x
PEG - 0.7x -1.7x -0.8x 0.4x 0.2x
Capitalization / Revenue 1.81x 3.07x 1.44x 1.39x 1.01x 0.88x
EV / Revenue 2.4x 3.48x 1.47x 1.82x 1.41x 1.58x
EV / EBITDA 13.3x 12.4x 6x 8.58x 6.3x 8.66x
EV / EBIT 20.2x 19.9x 11.5x 25.8x 17.7x 23.3x
EV / FCF 6.09x -18.7x 4.28x -5.31x -19.5x -5.86x
FCF Yield 16.4% -5.35% 23.4% -18.8% -5.14% -17.1%
Dividend per Share 2 - - - - - 0.09
Rate of return - - - - - 6.67%
EPS 2 0.07 0.11 0.0967 0.0373 0.06 0.0995
Distribution rate - - - - - 90.5%
Net sales 1 1,020 971.5 919.9 870.5 914.4 993
EBITDA 1 184.2 271.5 225.8 184.9 204.7 181.1
EBIT 1 121.1 169.8 118.2 61.4 72.7 67.29
Net income 1 40.78 74.24 62.71 24.17 40.73 64.53
Net Debt 1 599.4 394.5 31.65 379 362.5 691.6
Reference price 2 3.500 4.600 2.040 1.860 1.430 1.350
Nbr of stocks (in thousands) 526,882 648,565 648,565 648,565 648,565 648,565
Announcement Date 01/03/21 28/02/22 28/02/23 29/02/24 28/02/25 27/02/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.17x1.9x17.54x0.52% 310B
28.98x11.73x21.14x0.3% 225B
25.72x2.02x10.54x0.98% 76.29B
18.52x0.46x8.32x1.78% 52.21B
30.58x5.37x18.57x1.17% 38.83B
39.59x24.28x30.07x1.12% 41.15B
12.98x0.56x6.81x4.08% 26.89B
11.99x0.63x9.4x5.55% 21.88B
16.61x0.31x9.2x0.73% 21.1B
Average 23.68x 5.25x 14.62x 1.8% 90.42B
Weighted average by Cap. 27.00x 5.72x 17.18x 0.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA