Valuation Thaicom Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
8.950 ^THB	-3.24%		-7.25%	+3.47%

09-28	Gulf Space Technology Public Company Limited will Change its Ticker to GST from THCOM	CI
09-22	Thaicom Public Company Limited will Change its Name to Gulf Space Technology Public Company Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,386	15,784	14,469	13,920	9,481	9,810	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	3.47%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	10,537	13,796	9,810
Change	-	-9.24%	6.89%	3.9%	-26.44%	6.67%	30.93%	-28.89%
P/E	86.9x	360x	41.3x	-635x	216x	168x	103x	38.1x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	0.98x	0.97x	-
PEG	-	-5.2x	0x	6x	-1x	5x	1.6x	0x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	4.75x	3.4x	3.45x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	5.1x	4.78x	3.45x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	15.7x	13.3x	8.4x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	-43.4x	178x	27.5x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-10.5x	-5.04x	14.2x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-9.55%	-19.9%	7.05%
Dividend per Share ²	-	0.5	0.13	-	-	-	0.05	-
Rate of return	-	3.47%	0.98%	-	-	-	0.56%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.0533	0.0867	0.235
Distribution rate	-	1,250%	40.6%	-	-	-	57.7%	-
Net sales ¹	3,303	3,096	2,627	2,413	2,474	2,066	2,889	2,846
EBITDA ¹	1,189	1,107	899	579.9	809.4	671.7	1,037	1,168
EBIT ¹	69.19	486.3	249	-21.09	130	-243	77.5	357
Net income ¹	143.6	42.21	353.6	-22.84	40	60.33	95.67	262
Net Debt ¹	936.8	-3,692	-1,543	-491.6	397.3	727	3,986	-
Reference price ²	11.300	14.400	13.200	12.700	8.650	8.950	8.950	8.950
Nbr of stocks (in thousands)	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	-	-
Announcement Date	04/02/22	10/02/23	08/02/24	07/02/25	10/02/26	-	-	-

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.($)
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	606.87x	37.06x	73.98x	-	1,830B
T-MOBILE US, INC.	14.03x	2.61x	6.61x	2.67%	166B
SOFTBANK GROUP CORP.	33.89x	5.44x	22.57x	0.25%	162B
AT&T INC.	10.69x	2.25x	6.05x	5.18%	144B
BHARTI AIRTEL LIMITED	30.69x	5.56x	9.75x	1.69%	129B
COMCAST CORPORATION	7.89x	1.36x	4.93x	5.71%	82.45B
SOFTBANK CORP.	18.48x	2.14x	8.1x	3.77%	71.3B
KDDI CORPORATION	14.17x	2.33x	7.62x	2.96%	68.56B
VODAFONE GROUP PLC	13.35x	1.42x	4.82x	3.4%	36.74B
Average	83.34x	6.68x	16.05x	3.21%	298.91B
Weighted average by Cap.	418.98x	26.26x	53.50x	2.92%